| 合并及公司资产负债表 | |||
| 2025年12月31日 | |||
| 使用权资产 | |||
| 项 目 | 附注 | 期末余额 | 上年年末余额 |
| 五、172,178,415.81 2,178,415.81 2,323,743.03 2,323,743.03 | |||
| 无形资产五、1814,710,340.79 6,797,234.25 15,540,922.13 7,372,396.91 | |||
| 其中：数据资源 | |||
| 开发支出 | |||
| 其中：数据资源 | |||
| 商誉 | |||
| 长期待摊费用五、191,239,353.39 439,830.63 919,543.15 655,833.17 | |||
| 递延所得税资产五、2063,207,920.06 57,332,147.00 66,016,606.42 59,493,838.50 | |||
| 其他非流动资产 | |||
| 非流动资产合计702,471,576.64 840,906,895.96 372,825,937.07 517,498,248.68 | |||
| 资产总计2,116,873,034.51 1,936,985,199.96 2,100,830,514.65 2,069,779,174.31 | |||
编制单位：四川蜀道装备科技股份有限公司单位：人民币元合并公司合并公司流动负债： 短期借款
五、22
51,935,035.44 83,932,022.74 25,022,840.24 交易性金融负债 应付票据
五、23
109,762,167.82 127,548,810.78 137,122,171.36 166,761,616.36 应付账款
五、24
267,182,083.35 262,080,878.05 267,708,346.00 318,476,529.97 预收款项 合同负债
五、25
297,349,677.98 190,528,748.86 216,516,421.33 204,819,031.41 应付职工薪酬
五、26
23,082,309.06 18,392,396.47 45,614,885.62 37,385,253.68 应交税费
五、27
22,709,887.45 20,900,721.79 12,780,031.96 10,551,681.64 其他应付款
五、28
40,266,794.54 41,428,521.59 54,490,051.44 52,859,262.32 其中：应付利息 应付股利
五、28
5,478,603.10 5,478,603.10 5,478,603.10 5,478,603.10 持有待售负债 一年内到期的非流动负债
五、29
29,030,150.59 29,030,150.59 32,039,087.62 32,039,087.62 其他流动负债
五、30
22,925,508.18 20,793,018.58 24,122,177.53 22,144,959.47 流动负债合计864,243,614.41 710,703,246.71 874,325,195.60 870,060,262.71非流动负债：
长期借款
五、31
66,800,000.00 66,800,000.00 82,400,000.00 82,400,000.00 应付债券 租赁负债
五、32
1,095,476.47 1,095,476.47 2,404,998.78 2,404,998.78 长期应付款
五、33
24,083,626.80 24,083,626.80 18,115,044.25 18,115,044.25 预计负债 递延收益 递延所得税负债
五、20
3,725,908.41 3,725,908.41 3,818,061.67 3,818,061.67 其他非流动负债 非流动负债合计95,705,011.68 95,705,011.68 106,738,104.70 106,738,104.70 负债合计959,948,626.09 806,408,258.39 981,063,300.30 976,798,367.41股东权益：
股本
五、34
229,559,110.00 229,559,110.00 165,375,993.00 165,375,993.00 资本公积
五、35
753,716,742.02 761,822,011.47 844,609,912.69 852,642,252.53 减：库存股
五、36
31,443,692.00 31,443,692.00 44,919,560.00 44,919,560.00 其他综合收益
五、37
8,346,405.63 8,346,405.63 10,096,151.25 10,096,151.25 专项储备
五、38
12,922,605.66 8,596,261.28 12,277,473.63 9,982,861.62 盈余公积
五、39
39,246,651.06 39,246,651.06 33,038,289.73 33,038,289.73 未分配利润
五、40
119,935,357.87 114,450,194.13 74,252,505.25 66,764,818.77 归属于母公司股东权益合计1,132,283,180.24 1,130,576,941.57 1,094,730,765.55 1,092,980,806.90 少数股东权益24,641,228.18 25,036,448.80 股东权益合计1,156,924,408.42 1,130,576,941.57 1,119,767,214.35 1,092,980,806.90 负债和股东权益总计2,116,873,034.51 1,936,985,199.96 2,100,830,514.65 2,069,779,174.31公司法定代表人：
主管会计工作的公司负责人：公司会计机构负责人：
合并及公司资产负债表（续）
2025年12月31日期末余额上年年末余额 项 目附注
编制单位：四川蜀道装备科技股份有限公司 单位：人民币元合并公司合并公司
一、营业收入
五、41
710,487,057.78 556,712,583.75 861,508,189.96 700,706,112.95 减：营业成本
五、41
523,174,786.72 407,490,054.55 639,623,343.98 511,256,850.06 税金及附加
五、42
6,313,880.52 4,970,730.81 6,517,612.30 5,667,704.83 销售费用
五、43
9,716,318.90 6,649,789.98 13,242,874.67 7,159,410.09 管理费用
五、44
88,720,837.76 61,411,732.58 115,353,490.21 93,139,828.99 研发费用
五、45
31,353,288.89 25,730,887.95 31,583,068.20 24,286,095.65 财务费用
五、46
-9,695,943.05 -10,001,346.34 -5,635,863.42 -7,606,615.50 其中：利息费用
五、46
6,568,840.63 5,830,155.11 4,560,498.56 3,419,597.23 利息收入
五、46
16,834,696.64 16,584,447.06 9,327,405.60 10,140,165.40 加：其他收益
五、47
7,809,557.72 6,007,052.97 7,156,653.45 5,597,496.00 投资收益(损失以“-”号填列）
五、48
-1,125,776.40 -1,125,776.40 33,803,026.58 33,803,026.58 其中：对联营企业和合营企业的投资收益
五、48
-1,125,776.40 -1,125,776.40 32,106.23 32,106.23 以摊余成本计量的金融资产终止确认收益（损失以“-”号填列） 净敞口套期收益(损失以“-”号填列） 公允价值变动收益(损失以“-”号填列）
五、49
15,700.00 15,700.00 -40,664.17 -40,664.17 信用减值损失(损失以“-”号填列）
五、50
-10,202,727.19 -9,742,992.51 7,528,164.73 7,217,427.41 资产减值损失(损失以“-”号填列）
五、51
15,975,837.24 17,840,173.57 -27,767,666.67 -25,077,871.57 资产处置收益(损失以“-”号填列）
五、52
-44,223.39 -44,223.19 -5,866.68 2,078,524.72
二、营业利润(亏损以“-”号填列）
73,332,256.02 73,410,668.66 81,497,311.26 90,380,777.80 加：营业外收入
五、53
223,166.35 0.50 58,112.31 4,006.87 减：营业外支出
五、54
123,909.20 33,097.25 352,569.57 343,080.12
三、利润总额(亏损总额以“-”号填列）
73,431,513.17 73,377,571.91 81,202,854.00 90,041,704.55 减：所得税费用
五、55
13,745,643.27 11,293,958.65 8,792,860.49 11,232,963.25
四、净利润(净亏损以“-”号填列）
59,685,869.90 62,083,613.26 72,409,993.51 78,808,741.30 （一）按经营持续性分类：
其中：持续经营净利润（净亏损以“-”号填列）59,685,869.90 62,083,613.26 72,409,993.51 78,808,741.30 终止经营净利润（净亏损以“-”号填列） （二）按所有权归属分类：
其中：归属于母公司股东的净利润（净亏损以“-”号填列）
60,081,090.52 62,083,613.26 72,366,839.38 78,808,741.30 少数股东损益（净亏损以“-”号填列）-395,220.62 43,154.13
五、其他综合收益的税后净额
-1,749,745.62 -1,749,745.62 2,373,476.25 2,373,476.25 归属于母公司股东的其他综合收益的税后净额-1,749,745.62 -1,749,745.62 2,373,476.25 2,373,476.25
（一）不能重分类进损益的其他综合收益
-1,749,745.62 -1,749,745.62 2,373,476.25 2,373,476.25
1. 重新计量设定受益计划变动额
2. 权益法下不能转损益的其他综合收益
3. 其他权益工具投资公允价值变动
-1,749,745.62 -1,749,745.62 2,373,476.25 2,373,476.25
4. 企业自身信用风险公允价值变动
5. 其他
（二）将重分类进损益的其他综合收益
归属于少数股东的其他综合收益的税后净额
六、综合收益总额
57,936,124.28 60,333,867.64 74,783,469.76 81,182,217.55 归属于母公司股东的综合收益总额58,331,344.90 60,333,867.64 74,740,315.63 81,182,217.55 归属于少数股东的综合收益总额-395,220.62 43,154.13
七、每股收益
（一）基本每股收益
0.2655 0.4503
（二）稀释每股收益
0.2655 0.4503
项 目附注
合并及公司利润表
2025年度
本期金额上期金额
公司法定代表人： 主管会计工作的公司负责人： 公司会计机构负责人：
编制单位：四川蜀道装备科技股份有限公司
合并公司合并公司
一、经营活动产生的现金流量：
销售商品、提供劳务收到的现金653,245,967.61 359,519,967.25 1,061,339,223.80 795,053,004.11 收到的税费返还10,076,526.35 5,878,935.18 9,670,340.05 9,625,997.84 收到其他与经营活动有关的现金
五、56
48,860,285.91 29,173,544.25 37,270,374.37 24,993,801.97 经营活动现金流入小计712,182,779.87 394,572,446.68 1,108,279,938.22 829,672,803.92 购买商品、接受劳务支付的现金600,701,895.89 393,362,570.76 616,198,638.95 387,305,348.36 支付给职工以及为职工支付的现金129,799,619.82 102,345,263.49 102,589,245.40 82,374,440.06 支付的各项税费48,215,482.12 39,967,622.70 52,116,355.03 46,380,023.88 支付其他与经营活动有关的现金
五、56
55,001,796.28 42,431,562.75 47,170,893.86 42,346,358.53 经营活动现金流出小计833,718,794.11 578,107,019.70 818,075,133.24 558,406,170.83 经营活动产生的现金流量净额-121,536,014.24 -183,534,573.02 290,204,804.98 271,266,633.09
二、投资活动产生的现金流量：
收回投资收到的现金 取得投资收益收到的现金 处置固定资产、无形资产和其他长期资产收回的现金净额
3,330.00 19,715.00 10,052.00 6,752.00 处置子公司及其他营业单位收到的现金净额 收到其他与投资活动有关的现金
五、56
265,273,583.32 309,273,583.32 51,557,430.56 投资活动现金流入小计265,276,913.32 309,293,298.32 10,052.00 51,564,182.56
购建固定资产、无形资产和其他长期资产支付的
现金
12,245,642.44 2,332,803.58 8,473,616.72 6,867,411.54 投资支付的现金106,200,000.00 106,200,000.00 78,252,900.00 取得子公司及其他营业单位支付的现金净额 支付其他与投资活动有关的现金
五、56
10,000,000.00 44,000,000.00 投资活动现金流出小计118,445,642.44 118,532,803.58 8,473,616.72 129,120,311.54 投资活动产生的现金流量净额146,831,270.88 190,760,494.74 -8,463,564.72 -77,556,128.98
三、筹资活动产生的现金流量：
吸收投资收到的现金26,677,280.00 5,677,280.00 其中：子公司吸收少数股东投资收到的现金21,000,000.00 取得借款收到的现金29,250,000.00 144,250,000.00 115,000,000.00 发行债券收到的现金 收到其他与筹资活动有关的现金
五、56
24,139,661.02 1,476,740.16 1,476,740.16 1,476,740.16 筹资活动现金流入小计53,389,661.02 1,476,740.16 172,404,020.16 122,154,020.16 偿还债务支付的现金81,250,000.00 52,000,000.00 99,150,000.00 69,400,000.00 分配股利、利润或偿付利息支付的现金11,761,514.42 11,001,271.74 4,804,038.67 3,726,805.35 其中：子公司支付少数股东的股利、利润 支付其他与筹资活动有关的现金
五、56
47,497,271.20 17,857,826.20 8,133,215.20 3,880,315.20 筹资活动现金流出小计140,508,785.62 80,859,097.94 112,087,253.87 77,007,120.55 筹资活动产生的现金流量净额-87,119,124.60 -79,382,357.78 60,316,766.29 45,146,899.61
四、汇率变动对现金及现金等价物的影响
-862,570.28 -862,570.28 749,872.19 749,872.19
五、现金及现金等价物净增加额
-62,686,438.24 -73,019,006.34 342,807,878.74 239,607,275.91 加：期初现金及现金等价物余额446,643,493.97 303,758,161.83 103,835,615.23 64,150,885.92
六、期末现金及现金等价物余额
383,957,055.73 230,739,155.49 446,643,493.97 303,758,161.83 公司法定代表人： 主管会计工作的公司负责人： 公司会计机构负责人：
项 目附注
合并及公司现金流量表
2025年度
单位：人民币元本期金额上期金额
2025年度编制单位：四川蜀道装备科技股份有限公司单位：人民币元
优先股永续债其他
一、上年年末余额
165,375,993.00 844,609,912.69 44,919,560.00 10,096,151.25 12,277,473.63 33,038,289.73 74,252,505.25 25,036,448.80 1,119,767,214.35 加：会计政策变更 前期差错更正 同一控制下企业合并 其他
二、本年年初余额
165,375,993.00 844,609,912.69 44,919,560.00 10,096,151.25 12,277,473.63 33,038,289.73 74,252,505.25 25,036,448.80 1,119,767,214.35
三、本年增减变动金额（减少以“-”号填列）
64,183,117.00 -90,893,170.67 -13,475,868.00 -1,749,745.62 645,132.03 6,208,361.33 45,682,852.62 -395,220.62 37,157,194.07
（一）综合收益总额
-1,749,745.62 60,081,090.52 -395,220.62 57,936,124.28
（二）股东投入和减少资本
-1,405,200.00 -25,304,853.67 -13,475,868.00 -13,234,185.67 1．股东投入的普通股-1,405,200.00 -12,070,668.00 -13,475,868.00 2. 其他权益工具持有者投入资本 3．股份支付计入股东权益的金额-13,234,185.67 -13,234,185.67 4．其他
（三）利润分配
6,208,361.33 -14,398,237.90 -8,189,876.57 1．提取盈余公积6,208,361.33 -6,208,361.33 2．提取一般风险准备 3．对股东的分配-8,189,876.57 -8,189,876.57 4．其他
（四）股东权益内部结转
65,588,317.00 -65,588,317.00 1．资本公积转增股本65,588,317.00 -65,588,317.00 2．盈余公积转增股本 3．弥补亏损 4. 设定受益计划变动额结转留存收益 5．其他综合收益结转留存收益 6．其他
（五）专项储备
645,132.03 645,132.03 1．本期提取2,161,302.15 2,161,302.15 2．本期使用（以负号填列）-1,516,170.12 -1,516,170.12
（六）其他
四、本年年末余额
229,559,110.00 753,716,742.02 31,443,692.00 8,346,405.63 12,922,605.66 39,246,651.06 119,935,357.87 24,641,228.18 1,156,924,408.42公司法定代表人：主管会计工作的公司负责人：公司会计机构负责人：
合并股东权益变动表
本年金额归属于母公司股东权益其他权益工具项 目
股本资本公积减：库存股
其他综合
收益
专项储备盈余公积一般风险准备未分配利润
少数股东
权益
股东权益
合计
编制单位：四川蜀道装备科技股份有限公司
一、上年年末余额
加：会计政策变更 前期差错更正 同一控制下企业合并 其他
二、本年年初余额
三、本年增减变动金额（减少以“-”号填列）
（一）综合收益总额
（二）股东投入和减少资本
1．股东投入的普通股 2. 其他权益工具持有者投入资本 3．股份支付计入股东权益的金额 4．其他
（三）利润分配
1．提取盈余公积 2．提取一般风险准备 3．对股东的分配 4．其他
（四）股东权益内部结转
1．资本公积转增股本 2．盈余公积转增股本 3．弥补亏损 4. 设定受益计划变动额结转留存收益 5．其他综合收益结转留存收益 6．其他
（五）专项储备
1．本期提取 2．本期使用（以负号填列）
（六）其他
四、本年年末余额
项
公司法定代表人：
目
2025年度
单位：人民币元
优先股永续债其他164,783,993.00 830,794,613.98 39,242,280.00 7,722,675.00 12,570,631.46 25,619,976.53 9,303,979.07 8,246,128.90 1,019,799,717.94164,783,993.00 830,794,613.98 39,242,280.00 7,722,675.00 12,570,631.46 25,619,976.53 9,303,979.07 8,246,128.90 1,019,799,717.94592,000.00 13,815,298.71 5,677,280.00 2,373,476.25 -293,157.83 7,418,313.20 64,948,526.18 16,790,319.90 99,967,496.41
2,373,476.25 72,366,839.38 43,154.13 74,783,469.76592,000.00 13,815,298.71 5,677,280.00 16,747,165.77 25,477,184.48592,000.00 5,085,280.00 5,677,280.00 21,000,000.00 21,000,000.00
8,730,084.48 8,730,084.48
-65.77 -4,252,834.23 -4,252,900.00
7,418,313.20 -7,418,313.207,418,313.20 -7,418,313.20
-293,157.83 -293,157.831,383,638.44 1,383,638.44-1,676,796.27 -1,676,796.27165,375,993.00 844,609,912.69 44,919,560.00 10,096,151.25 12,277,473.63 33,038,289.73 74,252,505.25 25,036,448.80 1,119,767,214.35
主管会计工作的公司负责人：公司会计机构负责人：
合并股东权益变动表
上年金额归属于母公司股东权益其他权益工具股本未分配利润
少数股东权益
股东权益
合计资本公积减：库存股
其他综合
收益
专项储备盈余公积一般风险准备
2025年度编制单位：四川蜀道装备科技股份有限公司单位：人民币元优先股永续债其他
一、上年年末余额
165,375,993.00 852,642,252.53 44,919,560.00 10,096,151.25 9,982,861.62 33,038,289.73 66,764,818.77 1,092,980,806.90 加：会计政策变更 前期差错更正 其他
二、本年年初余额
165,375,993.00 852,642,252.53 44,919,560.00 10,096,151.25 9,982,861.62 33,038,289.73 66,764,818.77 1,092,980,806.90
三、本年增减变动金额（减少以“-”号填列）
64,183,117.00 -90,820,241.06 -13,475,868.00 -1,749,745.62 -1,386,600.34 6,208,361.33 47,685,375.36 37,596,134.67
（一）综合收益总额
-1,749,745.62 62,083,613.26 60,333,867.64
（二）股东投入和减少资本
-1,405,200.00 -25,231,924.06 -13,475,868.00 -13,161,256.06 1．股东投入的普通股-1,405,200.00 -12,070,668.00 -13,475,868.00 2. 其他权益工具持有者投入资本 3．股份支付计入股东权益的金额-13,161,256.06 -13,161,256.06 4．其他
（三）利润分配
6,208,361.33 -14,398,237.90 -8,189,876.57 1．提取盈余公积6,208,361.33 -6,208,361.33 2．提取一般风险准备 3．对股东的分配-8,189,876.57 -8,189,876.57 4．其他
（四）股东权益内部结转
65,588,317.00 -65,588,317.00 1．资本公积转增股本65,588,317.00 -65,588,317.00 2．盈余公积转增股本 3．弥补亏损 4. 设定受益计划变动额结转留存收益 5．其他综合收益结转留存收益 6．其他
（五）专项储备
-1,386,600.34 -1,386,600.34 1．本期提取 2．本期使用（以负号填列）-1,386,600.34 -1,386,600.34
（六）其他
四、本年年末余额
229,559,110.00 761,822,011.47 31,443,692.00 8,346,405.63 8,596,261.28 39,246,651.06 114,450,194.13 1,130,576,941.57公司法定代表人：主管会计工作的公司负责人：
公司会计机构负责人：
公司股东权益变动表
本年金额其他权益工具
盈余公积未分配利润股东权益合计项 目
股本资本公积减：库存股
其他综合
收益
专项储备
编制单位：四川蜀道装备科技股份有限公司
一、上年年末余额
加：会计政策变更 前期差错更正 其他
二、本年年初余额
三、本年增减变动金额（减少以“-”号填列）
（一）综合收益总额
（二）股东投入和减少资本
1．股东投入的普通股 2. 其他权益工具持有者投入资本 3．股份支付计入股东权益的金额 4．其他
（三）利润分配
1．提取盈余公积 2．提取一般风险准备 3．对股东的分配 4．其他
（四）股东权益内部结转
1．资本公积转增股本 2．盈余公积转增股本 3．弥补亏损 4. 设定受益计划变动额结转留存收益 5．其他综合收益结转留存收益 6．其他
（五）专项储备
1．本期提取 2．本期使用（以负号填列）
（六）其他
四、本年年末余额
项
公司法定代表人：
目
2025年度
单位：人民币元优先股永续债其他164,783,993.00 833,873,573.40 39,242,280.00 7,722,675.00 11,402,257.88 25,619,976.53 -4,625,609.33 999,534,586.48164,783,993.00 833,873,573.40 39,242,280.00 7,722,675.00 11,402,257.88 25,619,976.53 -4,625,609.33 999,534,586.48592,000.00 18,768,679.13 5,677,280.00 2,373,476.25 -1,419,396.26 7,418,313.20 71,390,428.10 93,446,220.42
2,373,476.25 78,808,741.30 81,182,217.55592,000.00 13,764,301.56 5,677,280.00 8,679,021.56592,000.00 5,085,280.00 5,677,280.00
8,679,021.56 8,679,021.56
7,418,313.20 -7,418,313.207,418,313.20 -7,418,313.20
-1,419,396.26 -1,419,396.26-1,419,396.26 -1,419,396.265,004,377.57 5,004,377.57165,375,993.00 852,642,252.53 44,919,560.00 10,096,151.25 9,982,861.62 33,038,289.73 66,764,818.77 1,092,980,806.90
主管会计工作的公司负责人：公司会计机构负责人：
公司股东权益变动表
上年金额其他权益工具股本股东权益合计资本公积减：库存股
其他综合收益
专项储备盈余公积未分配利润
???ζ??
??????
??????????????????ыq???r?q??r???qю?????????????rē????????????q????>2016@818?rw????ю????????????????????????x??ē???2016?8??????????Λ????$??2000??ēω???8????????????????ē??????Λ8000??c????8000??d2018?5?9?ē????2018???????????????2018????????????ē??????????72??????????????2910000?ē??????1065?ē???????????82910000?d???????????????????2018?5?10???????????ω???q????>2018@010037?r????d2018?6?4?ē????2017???????????w2017????????xē??????82910000????ē????????????10???5005427?ē?????ē??????124409995?d2018?11?21?ē????2018????????????????ē??????????3???????300005??????ē??????708?ē???????????124710000?d????????????????????2018?12?17???????????ω???q?????2018?010094?r????d????2019?1?25???????????d2020?4?29?ē?????????????????????????????ē????w?????????????ω???????????x?2020?5?21?ē?????2019???????????w?????????????ω???????????xē?1???????????????????18007???????d?????????124691993?ē?????????????????2020?6?1???????????ω???q?????2020??1400011?r????d2021?12?23?ē????????????????w????ю???????????????????????????x?????>2021@4068??ē????????????????????2021?11?26????q??????????????rē???ыq????????r??????????d2022?2?21?ē??????????????????????ē?????36000000?ē?????1378??ē?????????ē???????49608000000?ē???????48789648596?ē?????????
36000000?ē????????????160691993?d???????????????????2022?1?24??????????????????ω???w????x?????>2021@2431415??d2022?3?30?ē???ю?ы????????ē???ы?qю?????????????r???q??????????????rē?????124691993?????160691993??d2023?10?9?ē????2023??????????ē?????w????2023?????????????????!???????x??ē?????????????????????????????ē?????w???2023??????????????????????????xē??????????????2023?10?9?????????112???????????40920???????ē?????959??ē?????ю???????164783993?d???????????????????2023?10?11???????????????????ω??w????x?????>2023@47902??d2024?8?26?ē???????????????????????????????????w???2023????????????????????????????x?w??2023????????????????????!???x??????????????2024?8?26?ē????????21???????592???????ē?????959??ē?????ю???????165375993?d???????????????2024?9?5???????????????????ω??w????x????>2024@1111??d2025?5?7?ē??2024???????????w????????????????xē???2023???????????????????????????ю?ē???133??????????????????140.52???????????????ē??????????112??????122.76???????ē??????21??????17.76???????ē?????9.59?/?ē?????ю???????163,970,793?d????????(??????)?2025?5?13???????????????????ω??w????x??????2025??510C000120??d??ē???????????w??2024????????????????????xē?????????????10???4?ē????65,588,317?d??2025?12?31?ē???????Λ22,955.9110??d???ζ?????d?????????ю?????????????????569?d???????????????????????ē?????????c????????c?????????????????????ю????
| 10 |
???ēω??????????c??????????????????ē???????????????d????ζ????ζ???????????????????2026?3?27???d
???ζ?Ω???
????ζ????????????????????c???????????ыq??????r?Ω?d??ē???????????w?????????????Ω????15?k??????????2023????x????????d????ζ??????????d????????????????d????????ē????ζ????ю??????d?С??????ē????????????????d
???????????
????????С????ē?????С??c???С??c????????ē??????????c15c???c18????c25d1c???????????????ζ???????????ē??c?????????2025?12?31???ω?????????2025???ω?????ю???ω????????????d2c?????????????????ē????1?1???12?31??d
3c?????????????12??d
4c????Λ????????????Λ?????Λd???Ω?????ζ??????Λ???Λd
5c???γ??????????
?
?
???γ?
???????????????? ??500?????????????????? ??500??
??????ё ??1000????????? ??1000??????????? ??????30%??
6c???????????????ω????????1??????????ω???????????ωē?ω???ω??????ω???Сc??ē??ω???ω????????ω???ζ????????d?ω?????????ω??????С?????Е???????ē?????????ē??????d???????????????????ω?ω???ω??????ω???Сc??ē??ω????????ω???ζ??????????ω?????????????ω?????????????ē??ω??????С?????Е?ē??????ē?????????ē??????d?ω??????ω?????????Щ?????ē??????????ω????ω???????????????????ω??????????c????????????????ē??ι??Α??ζ??????????????d?2???????????ω????????????ωē?ωю??????????????????????Сc???????????????????????d????ē?????????Сc??????????????d??ωю????ω?????????????С???????Е?ē?????ē?ю??????????????????ωю????ω?????????????С???????Е?ē??????????d????????????????????ω?ωю???????????????????????????????????????d???????????????????ē????????????????????ē?????????????Е???????????????????????????????????c??????????????????ē??????????????????????С???С???????????????????????????????????????????????????????d?3????ω????????????????ω?????c????c?????????????????
??ē??????????d???ω?????????????????????ē????????????????????d7c?????γ???ω???ζΩ????1??????γ??ω???ζ??ω????????????d??ē????????????????ē?????????????????????ēω??????????????????????d???????????????????????????????ē??????????d??????????????ω???ē????????????ē????????????????c?ι???????c??????????????????????????????????????????d?2??ω???ζ?Ω????ω???ζ????????????ζ???ē????????ē????Ω?d?Ω??ω???ζ?ē???????????????????????ē?????????????????d??????????????ω??????????ē??????????????????????????????ω??ē??????????????????ю?c?????ι???ω??ζc?ω????ζ?d???????????????ω??????????ē?????????????????????c??c?????ω??ζē?????????ω????ζd?????????????????????ē??????????ω?С??ζ????????????????????????????????ē??ω??ζ????????q??????r????d?????????????б?????????????????????????ē????????????d?3???????????????????????Щ?????ю????????Α???????????????ω??????????С?????Е?ē??????????????????????????????????????Щ???????????????????ω??????????С?????Е?ē????ω?С??ζ???????????/?????ē?????????ē??????d
| 13 |
?4???????????????????????????????????????ē??????????????????????????????????????????????ē??????Α????????????????????????С????????????ē?ю?Е???????????????d??????????????????????????????????????????С??????????????ē????????????????????????????????????????d?5????????????????????????????????????????????c????????????????????ē??????????????????????????????????????Δ?????????????????????ю??????????????????????????????????????????????ē????????ω???????d??????????????ē????????????????????Α???q???????????rd??????????????????????????????????????????С?????????Е?ē?ι??????????q?????r?ē?????????d????????ω????????????d????q?????r?ē???????????????????d?????????????????????d
8c???????????????????????ē???????????????????????d??????????????????d?1??????????????????????С???????????????d
??????????????????????ēω????????????????????Ac?????????Сē??????????????С?Bc??????????ē????????????????Cc????????????С????С?????Dc?????????????С??С?????Ec??????????ē?????????????????d?2??????????????????????С?????????d?????Щ?????????????????????????????d
9c???????????γ??????????????????????d?????ē???????????c????c???????????c???????????d10c?Λ????????Λ??ē??????????????????Λ??d?С??ζ?ē??Λ?Λ???ē???С??ζ???????d??С??ζ????????????????С??ζ????????С????Е?ē???????????ю?????Λ??Λ???ē??????????????????????????Λ??Λ???ē????????????????ē????????Λ????????Λ???Е?ē????Λ???????????????????d
11c???????????ю??????Сēω?ю????????????????d?1?????????????????ю??????????????????С?????d???С?????????ē?????? ??????С????????????
| 15 |
? ????С???ē????????С?????????d???????????????????ē??????????????d??????????????????ē??????????????????ē????????????????????????ē??????????ēω?????????d?Ш????????Сē???????????????d?2????С?????????????????????С?????????С?????????ē????С??????????ю???????Сc???????????????????????Сc?????????????????????Сd???С?????????????d???????????????????????Сē????????????????????ι????Сē??????????????d???С???????С??c???????????ю??????ē????????????????????????d
???ю???????С
???????????????????????????????????????Сē??????ю???????С?y ?????????С?????????????????γ?y ????С???????ē?????С??????ē????????Ъ??????????????d?????ē???????С??????????ю???d???ю?????????????????????С?С???????ē?????c???????????????ē??????d
???????????????????????С
???????????????????????????????????????Сē??????????????????????????С?y ?????????С?????????????????γ????????С??γ?y ????С???????ē?????С??????ē????????Ъ??????????????d
| 16 |
?????ē???????С???????????d????????????c??????????????????ē???????????????d?????ē?????????????????????????????ē??????d
?????????????????????С
??????ю???????????????????????????С?ē????????????С????????????????????????Сd??????ē????????????ē???????????ю???????????????????????????С??м??????????????????????????Сd?????ē???????С???????????ēС????????????????????????ē??????С??????????d?????С?????ē????????????С?С?????d???????????????С????????????????c?????С??????d???????????c??????????????С??????????γ???ē???????С?????d???????С?????????????ē????????С?????С??????????????????Ъ??????????????d??ē???????С??????????????????Λ????c??????Ъ????????????c??????????cю???????d??ē???????????С???????????????????????????ē?????????????????????d????????????С??????ē???????????С??????????????????????????ē?????С?????????????d?3??????????????????????????????????????????????????c???ю????????d?????????????????????????????ē???????????????d
??????????????????????
??????????????????????ē????????????????????????????????????????d????????ē????????????ē???????ю???????????????????????????????d
???ю????????
?????????????ē???ю???????ē???????С?????????????d
????????????
????ē?????????????????????????????С?????d?????????ē?????????С??????????d????????????????????????????ē??????????????????????d???????????????????????????ē????????????????????????????С?????????d????ē?????????????????????С????????d???????????Υ????????????С?????????ē???????????????d??????????????????????????ē?????????????????????ē???????????С????ē??????????????????????????С??????d?????ē??????????????????ē????????????d?4?????????????С??????????????????c12d?5????С???????????????ē?????????????ω???????y ???ю???????С?y ????????????????????????????????y w???????14?——??x??????С?y ??????y ????????????????????????c???С??????????????????????С??ю????d
| 18 |
?????????
??????ē????????????????????????????d????ē???????????????c??????????????????????????????Е?ē??????????d???????????c??????????????????????????ē???????????ē????????????????????????Е???????????ē????????d????????????????????????ι????d????????????????????ē??????ē???????12??????????????????????????????????????????????ē??????ē??????????????????????????????????????????????ē??????ē??????????????????????????d????С??ζ??????????????ē????????????????ω?????ē????12????????????????d???????????ē????????????????????????????????????d??12?????????ē????С??ζ??12?????????????????12??ē???????????????????????????????ē????????????????d??????????ē????????Щ?????????????Щ???????????????d????????????????c?????????????ē??????????????????????????d?????????????ē???????????????????ю????????????d????c????????С??????c????c???С?????ē???????????????????????ē????????????????ē?????????????????ω????????d????????????????ē????????????????????ē????????????d??????c????c???Сē??????????ю?ē????????????????????????????????d??????С????С?????ю?????????????ē????????????????c????????С????ē??????????????ē??????????
| 19 |
$c????
???ы
????
??1--?????
??????c???c?????????????ω????????2--???? ??????%c????
???ы
????
??1--?????
?????????????ω????????2--???????? LNGc?????????3--?????? ???????????
&c???С
???ы
????
??1--?????
?????????????ω????????2--???????? LNGc?????????3--?????? ???????????
?????????????????????????????ē??????????????ē??????????
???ы
????
??1--?????
?????????????ω??????c???c???c??????????????????2--???? ??????????????????????????ē?????????Э????12????????????????ē????????d???????????????ē??????????dЩ????????Щ???????????c??????????????d??Щ????ē??????????????????ē???????????????????????????d???????????????????????????ē???ю?????????????ē???????????????d?????????????????c??????????????????ē??????????????ē??????????
| 20 |
$c?????
???ы
????
??1--?????
?????????????ω????????2--???????? LNGc?????????3--?????? ???????????
%c???????????????????????????Щ????ē?????????????ē??????????????????ē??????Э??????????????ē????????d????c???????????????????ē??????????ē?????????Э??????ē??????Э????12????????????????ē????????d
????????????????Α???????С??ζ??????????????????????ē????????????????????????ē?????????????????????????d????????????????????ē??????????Ρ????ю??????????????????ē???????d???????????y ??????????????????????y ????????????????????????????????y ?????????????ю???????y ?????????c?Цc?????????ēω??????????????С???????d?????????ē????????????????????????????????d???????????????ē???????????????????????ē?????????????d?Ш??б?30?ē????????????????????ē?????????????????????????ω?????d
???????????С
?????С??ζ??????ю???????С??????????????????????????????????d?????С?????????????????????????ē????Сю????????????Сd???С????????????????Г???y ????????????????y ???????ē?Ъ?????????????y ???????????????????????ē??????????????????????y ???????С??????????y ?????????????????С????Ц??d
???????????
?????????????????????ē???????С??ζ???????????ē???ю?????????????ē?????????????????d?????ю???????Сē??????????С??С??ζ???????????????????????????????????ē??????????????????ē???????С?????d
??
??????????????С???????????????ē?????????С?????d?????ю?????С?????d?????Ш??????????????С??????С?????????Ъ????????d??ē????????????ё?ē???????С????????????d???????С??????ē??????????????????d?6????С?????С??ē??????С??????????С??????????????d????????С?????????????????????ē????????С???????С???????????????ē?????????Сd????????????????С???????????????ē?ι
???????????????С???ē????????Сω??С???С????????????С???ē?????????????С?ё????????Сēω????????d?7????С??????????????????????С??????????ē????????????ē?????????????????????С??Ъ??????ē???С????????????????С??ζ???d????ē???С???????С??ζ??ι??ē??????d12c?????????????Ц???????????????ē?????С???????????????????d?????????????С???ē?????С???????????????С???????Ц?????????Ц?ē????????????С????????Ц??d???Ц??????Ц?????????????????Цd??????Ц???????С???????????????????????d?????Ц????С?????ē????????Ц???????????d??????????Ц?ē????????????????d???????????С?ē???Ц??????С??????С????????ē?????С???????????????Ц???С????????d?????????????ω?????????????????????ē????????Г???ē?????Г???????????????????ē??????Г???d????ζ?????????????С???ē???????????????????????????ē???????????????????ē?????????????С???????Ц????????????????ē?????????????С??????????Г????????????ē????С???????Г???d???С??ζ?ē????????ζ???????????????С?????????ē????????????????????d13c???1????????????????c?С?c?????c???c????c????c
| 23 |
???????d?2?????????????????????ю???d?????????????????dСю?c?????????????ι?????d?3??????????????????С??ζ?ē????ю???????????d?????????ю??ē????????d???????????????????????????ю?c?????????????????d????????????ē???????????ē??????????????С??ζ???????d????Ш????????????????d?С??ζ?ē??????????????????ē?????????????????d?4????????????????????????d?5???????????????????????????????????d???????????????d
14cЩ?????Щ???????????c???????????????d??????????????????ē?????????d?1?????ю????ю???ω?Щ??????????????ω???Щ?????ē??ω???????ω?????????????ω???ζ????????????ю???????????ω???Щ?????ē???ωю???Щ????????ю?d?????????Щ?????????????Щ?????ē?????????????????ю????????????Щ?????ē???????????????????ю?d
?2???????????????????ē??ю????ē???????????????????????????ē???????d??ю?????Щ?????ē?????????????????????????????????????ē?????????????????ē?????????????d????????Щ?????ē????ю???????????????????С???????ē???Щ????????ю??????ю???????????????????С???????ē?Щ??????????????ēЕ??????????d????????ē???????????????????????????????ē?ι?????????????ē????Щ??????????????????????????????????????ē????Щ????????????????????c???????????????????????ē??Щ??????????ω??????????????d??????????????????ē?????????????????С?????????ēω???????????????ē?????????????????d????????????????????????????????ю???ē????ē????????????????ю???ē??????????????ю?d?????????????????????????????????????ē??????????????????????????????????????d????????????????????????????????ē????????????????????????w???????22?kk?????????x??????ē????????????Е???????d???????????????????????ē??????????????????????????С??????????????????????????????????????d?????????????????????????ē??????????????????????????????ē???????ēω???????????????????????????????????????????????????????ē??w???????22?kk?????????x???????????ē?????????????????????Е???????d????????????????Α???c?????????????????????????????ē??????Α????????????
| 25 |
?????????????С???ē??????Α?????????Щ?????????????Е??????????ē??????Α?????????????????????d???????????????????????????????Α????????????ē????????????d??????????????????????ē??????С?????ē?????d?3???????????????c???????????ē???????????????????ēω?????????Ρ?????????????????????d????????????ē?????????????????????????ē?????????????????Ρ????????????????????d?????????????Ρ??????????????????ē??????????????????????????????????????????????????ē??ю????d???????????ē???????????d????ē???????????????????????????ē?ω????????????????????????d??????????????????ē??????????????????ζ???????????????????????ζ???????????????????С????ē????????????????????c????????????????d?????????????????????20%??20%??????50%?ζ?????ē????????????????ē???????ζ?????????????????С????ē??ю???????????????20%???????ζ?????ē?????????????????ē???????ζ?????????????????С????ē?ю????d?4????????????????????c????????????ē???С?????????c20d
15c???С?1????С??????????С????С??c????c???????????ē????б???????????Сd?????С??????????????ēω?????С?ю?????????ē???С??????d
| 26 |
??????С????????ю???????d????С???????ē????????????????????ю????????ē?????Сю????????С?????????????С?Ш????ē??????????????????????С?ю?d????????ē?????????d?????С???????????????????d???С?????????????????ē?????????????????С???????d????????????ē????С?ιc???????????ē??????????С????????
?
ι
???????
???%
????%??????35 5.00 2.71????5 5.00 19.00????5-25 5.00 19.00-3.80????5-10 5.00 19.00-9.50??5 5.00 19.00
??ē???????????Сē???????????С???????????????d?????С???????c????????????c20d?3???????ē???????С?????c??????????????d??????????????Е??ē?????С????????????????????Е??ē???????d?4????С??????С???c?????????????С??????ē????????Сd???С??c??c????????????????????????????????d
16c???ё??????ёю?????ё????ē???????????Ρ??ё??c?ё??????????????????????????????d???ё????????????????Сd
???ё???С????????c20d17c?????1???????????????????????ē???????????????С??????С?ē?????ē?????Сю????????ē???????????????ē??????d?????????????ē??????? ?С??????ē?С??????????С?????????С??????c??????С????????????????? ?????????? ???С???????????????Ρ???????С??????d?2??????????????????С?????????С???????????????ē?????????d??????????С????????????????????????ē???????????????ē??????d?????????С??????С?ё?????Ш??c???????б?3???ē????????????Ш??????????????d?3????????????????????????????????????ē????????????????????????????????????????????????????????С??б?????????С?????????????????????ē???????d?????????????????????d??????ē?Λ???????Е??????????Λ???????Е???????d18c???С??????С???????c??d???С??ю???????ēω??????С??????????d????????ē????С??????ē????????С???????????????????ē????????????????????????ē???????????????????Сē????d
| 28 |
??????????С???????
?
ι
????
?????
????
????
??
?????20-44.83 ????????????????
???????????
??????????ē???????????С??????????????ē????????ē???????ēω?????????d?С??ζ????????С????????????????ē??????С?????????????d???С???С????????c20d
19c?????????????????????????ē??????????c??????c????c???С????c?????d???????????????ē????????????????d???????ē??????????d???????ē?????????ē???????ē???ю????С???????????????????????ю????Сω????????????СС????????ē????????????С?С?С????Ц????С?????Цē???С???????ē???????????????c???????????ē??ю????С???ēω????????????С????????С??????????????d??????????????????d????????????????ē???????????????ē?ю?????ē??????d??????????????С??ζ????????ē?????????????????Сd
20c?С??????c??????????Щ?????c???Сc???ёc????Сc???С????c??????Сc???С?????С??ē??????????С??ζ????С?????????????ē???????ē????????????ē??????d?????ω??ю???c???????????С?????????????С??????????ē??
| 29 |
???????d????????С?????????????????С????????????????????d???????С??????????????????С???????????ē???С????С???????С???????d?С????ē??С?С????????????????С???С?????????d??С??С???????????????ē?????????????????ē???????????ē????????С????d??????????ē??????ω?ю????????ē???????????????????С???????????С??ē?????????С???d????С???С???ē???????ω??????????С????С???ē??????????????d?????ē????????С????С??????????ē??????????С????С?????????ē???????ē?????????d?????????С????С?????????ēΑ????????????ē?????????????ē?????????d?С????????ē???????????d21cЩ???????????Щ????????ю???ēω???????????d?????????????Щ???????ē?????????????d22c?????1????????????ē??????????????????????????????????Ъd??????????c?????c???????Щ?????d?????????c??c????c????????????????ē???????d?2????????????????????ē??????????c??c???????Α????????????c???????????????????????ē?????ēω??????????Сю?d?3????????????????????????????d??ē??????ē???????????????ē??????????????????????
| 30 |
??????ē???????????????????d????????????????????c?????d????????????ē?????????????????????ēω??????????Сю?d??????????????ē????С??ζ?????????????ē?????????????????ю?d????????????????ю??????ю???è??ю?ē??????ю?c????ю?????????d??ē????ю?ē?????????????????????????????????ю?ē??????????????????????????????????????????dé????????????С?????ē?????С?????c????????????????С???????dê????????????????С?С????d?????????????????ю????Сю?ē???????è?é?????????ê????????????????????????ē????????????????????????????????????????d?4??????????????????ē??????????????С????????ēω???????????????м?????????????????????????????????????????????ю?????d???????????ē????????????Ъē??????ē????????????Ш?????ē?????????????????????????????d????????????Ъ???Ш??????ē?????????d?5???Щ??????????????Щ?????ē???????????ē?????????????????????d?????????ē?????????????????????ē???????ю??q??????????
| 31 |
??????С?С????r????????????Сю?d23c????????????????????????ē??????????????1?????????????????2???????????????????????3??????????????d??????????????????????????????ēω??????????????c??????Λ???????d?Λ?????????ē???????????????????????d?????С??ζ???????????????ēω???????????????????d???Ъ???????????????????????????Ъē??Ъ?????????????ē???С????d????Ъ???б???????????d24c??????????1??????????????????????????????????????d?2???????????????????????????Ц????????ē?????Ц???????????d???????????Ц????????ē????????????????d????????????????Ac????????Bc???????Ccγ?????????Dc????????Ec????????Fc????????????d?3????????????????????????С??ζ?ē??????????????????????????????ē??????????????d?????ē??????????????????????????d?4???c??c?????????????????????????ē????????????????d???????
| 32 |
??ē???????????????????ю????ē????????d??ю?????????????????????ē?????????С??ζ?ē???????????????????ē??????????????ē????????????ю?????????d????????????????ю????????????????d??????????ē???????????????????????????????????d?????????ē?????????????????????ю????ē??????d??ю?????????????????????????????????ē?????????С??ζ?ē???????????????ē????????????????ē??????????ю??????????d????????????С??ζ??????ē????????????ē?????????d???????????????ē??????????????????ē??????????????????????????????????????????ē???????????????????????????d??????????????????????????????????Е?d????????????????????????????????????????????ē????????????????ē?????????ē?????????????????????d?????ē?????????????????????????Ц??????????ē???????????????????????ē?????????????????????ē????????d????????????????????????????ē??????????????????d?5?????????????ē???????????????ē??????????ē????????????????????ē?????????????????d?????????????????????????????ē????ē??????????????????????????????????????????????????d25c???1????????????????????ē??????????????????????d
| 33 |
???????????????ē?????????ē?????????????????????????Α?ē???????????????ē?????????????????????d?????????ē?????????????????ē?????????????????????????????ω???????????????d?????????????ё??????d???????ё??С????????????ē?????????????????????ю?????????d???????????????ē???????????????????d???????????ē????????ю????????Ъ?ē???????ю???????ē??????????????d??????????????ē????????????????????????d???????????????????ē??????????????????????????????ē???????????????d????????????????????ē???????????????d?????????????????ē???????????d??????????????????????????ē?????????????????????d????????????d???ζ??????????????d?2????????????????????С??LNG??c????c??????c??????dLNG
??c?????ю???
????Сω??/1*??c?????ю???ēю???????????
| 34 |
???????????q???????????ё??????r??ē??q????????????rd/1*??c???????????????ē?????????????????????ē?????????????d
???????С?
???????/1*??c?????ю?????С????????????????d??ē?????С???????ω???????ē????????????????????????????d??ē????????????С???c????c????????????????????????????d
????
?????????c?????????????????????????ē???????????????????????????d?????????ē???????????????ē??ē???????ē?????????????????????????????????d26c??ю???ю?????????????ю??????ю?d??????????ю?????????????????ю?????????d?ю????????ē???????????ю???????Сd???????????c??????????ю??????????????????d????????ю?ē????????????????????????????ē???????????ю???????С???ю??????????????????ē??????c????c???? ???????c????????ю??????????????ю????ю???????????????????????ю???????d????ю?????С?????ю?????С????ыq???ю?????Сr??????С?????????????????????ē??????d?????б??????????????d????ю?????С????????????Е??ē????б?????????ēω????С?????
| 35 |
??????????С???????????????????????????????????????ю?d
27c???????????????????ω???????d???Λ??С?????ē????????????d????Λ??С?????ē?????????????????????ē??????1???d??С???????ē????????c???????????юЩ??С??????????ē????????????d????????????????ē???юЩ??С?ē??С????????????????С???????ē??????????????????????ē???????????????????d??С???????ē???????ē????С?????????c???????????d??????????ē???Ъ??????ю???????ē??????????Ъ???????ю???????ē???????ē???ю????????????????d?????????????ē????????d????????????????ē?????????d??Ш?????????ē????????ē??????d??Ш?????????ē???????d?????????????ē??????????С?????ē???С????????????????ē????????????ēб?????????????????ē????????d28c??????С????????????????????????d??????ωС??????ē??????????????????????????????????ē??????????????d??????Сc????С??ζ?????????????????Е?ē???С??ζ??????????d????????Е??????????????ē?????????Е????????С????1????????ē????????????С???С?????????
| 36 |
????????ωēω???????????????????????????????С?????С?????????Е????????Е???????????2???????c????????????????????Е?ē????Е??????????ω?????Е???????????????d????????Е?c???????????????????ē???????????????????Е?c?????????????????????ē????С????????Сē?????????Е????????С????1?????????ωēω???????????????????????????????С?????С?????????Е????????Е???????????2???????c????????????????????Е?ē?????????ē???????????С????Е?????????????ē??????????????????Е????????d?С??ζ?ē??????????С????????ē????????С??Ъ????????????ēω???С??ζ??????С??Ъ??????????d?С??ζ?ē??????????С?????????d????????????????????????????????С???ē????????С?????d????????????????ē?????????d?С??ζ?ē??????С?????????????????????????????1???????????????????С???????????????2???????С?????????????????????????????????d
29c???1?????ι??????ē?????????????????????????????????????ι?С?С??????????ēω????????????ι?С???d?????????????????????????ι?С??????????ē?????????????????d
| 37 |
?2????????????????ē??????????????С?????ē??????????????С????d????С?????????c30d?????????????????????????????????????????ē???????????ē?????????????d?????????????????????ē???????ē?????????????????Α????????????????????ē?????????????????????????????????ē?????????????????????????????????????????????d???????????????????????????????ēω??????d?????????????????????????????d
????
?????????????ē????б?12?????ē????????????d??????????????ē???????????????????Сю??????d??????ē????????С??ι??С??????????????????????????d
????С??
????С?????????С????С?????4?????d????????С????????ē???????????????????Сю??????d??????С??ē??????????????????????????d
????
????????????????ē????????????????????????è?????????????????С?????????????é?????????????????????????????????d????????????????????ē????????ē???????????????ē???????ēω???????????????
| 38 |
????????????????d???????????????????ē???????????С?????ēω??????????????????????????d?????????????????ē???????????С?????d?3??????????????????ē?????????С???????????????????????ē???????????????????d
????
?????ē???????????????????????????????ē????????????????????????????????????????????d????????????????????ω???????????????d??????????????????????????????????????????d?????????????????w???????22?kk?????????x?w???????23?kk???С??x?????????d
????
????????ē???????????????????????d??????????????????????ē???????????????????????ē????????d???????????????????????????ē????????????d
????
?????????ē?????????????????????????ē????????????????????????????d??????????????????ē??????????????????????è???????????????С?????????????é?????????????????????????????????d????????????????????????ē????ι????????????????è????????????ē?????????????ē????????????????????????????ēω?????????????????????С??????é????????????ē?????????????ē?????w???????22 ?kk?????????x????????????????????d
| 39 |
?4???????????????ē?????С??????С????????d????????ē???????????????ē????????????d
30c????С?1?????С????????С?????????????????????С???d???????ē????С??ю???????d?ю??????????????????????????????????ē???????ē??????????????????????????????????????????З???????Сc?????С??Ц??????С?????????????????ю?d??????????w???????13?kk????x?З????ю????????d??????????????????d?2?????С?????????????????d?????????????????????????С????ē????С???????????d???????????????????С????ē????????С??????????????????d?3?????С???????c????????????c20d
31c???С???????????ē????c?????w?????С???????????x????2022ń136?????ē?????С??d???С??????????С??ю??????ē????q????r??d??????С?????????ē????????ē??????????ю???С?ē???q???ёr??????????ē???????????????????????С???ē???ю???С?ю???????ēω???????????d????С???????????d
32c?????????????????????ē???????ē??????????????ю?d??????????????????????ē??c???????????ē????????d
| 40 |
?????ē?????????????????Е?ē??????ē?????????ē????????????d?????ē??????????????ē???????????????Е?ē??????ē?????????ē????????????d33c?????1?????????
?????????????????ē????ē???????????ё??????????ē??????????d??С?Ъ???????????ē???????С???Ъ?????????????????ē??Ъ??????????С???????Е???????d??????????????????ē??????Ъ?????????????????d?????????????????????????ē????????????????ē????Ъ?????????d??Ъ??????????????????Е?ē??????d?????????????????ē?????w???????22?kk?????????x?w???????37?kk??????x???ē?????????d????С?Ъ???????????????ē???????????????????????ē??Ъ???????????С????????????????????????Е?ē??????d?2????????????????????????????????d????ē???????????ё??????????ē??????????d??С?Ъ???????????ē?????????????С????С?ē?ю???ē?????ю?ē???????????????С?????????????????????С???c???c???c??????ю?d?????????????ю?ē????????????????????С??????ю?d?????С?ю?ē????????????????????С??????ю?d???С?ю?ē???????????????С??????????????????????С???c???c???c???c??????????ю?d???С?ю?ē?????????????????????С???????????????ю?d?????????????????Е?ē??????d??????????????????????????????????
???????????ē???????????????????????С??????ю????????ю?d?????????????????Е?ē??????d?????????????????ē?????w???????22?kk?????????x???ē?????????d?????С?Ъ???????????????ē????w???????22?kk?????????x??????????????С?????ē??????????С??????С?????Α?ē?????????????????С?????????????????ēω????????????ι?????С?ю?d?????????????????Е?ē??????d34c???????????????????????ē????????????ē???????????????????????d????????????С?????????????????????????????????
???С????????????С??????????????????????????????d
???????С?????????????С?????ē??????????????????????С?????c?????С???????????c??????????????????d
?????????С????????????????????ē????????????????????????????????????????????????????Λ????c????c???????????ю???????d??ē??Ъ????????????????????Ъ?????????ē????????????????Ъd
??????????????????????????Э?????????????????????ēω?????????????????????d???????????ē??????????????????ēω?????????????????????d?????????ē???????γ?????????c???Ц??c?????????????d???????ω????????????????d
????
?????????????????d???????????С??????????d???????ē????????????С??????ē?????????????????????d
????
?????????ē???Ρ??????С????????С?c??????????????????d
??????С
???????????????????????ē????????????????????Сd???????????????????????????????ē????????ē?????????????С???d
35c??????c????????1??????????d?2??????????d
??
1c???????
??????????????? ??????6c9c13ь?????? ?????????5c7????? ?????????
??????? ?????????
????? ?????? 5c15c25??????????????????
?????ы?????
??????????????
ю?????????
ю????????????? 5
?????????????
ю?????????????
ю????????? 5
??????????????
| 43 |
2c???????2025?12?ē???????????????ē??w????????x???Ω??GR202551001597?ē?????ē???????15???d2025?12?ē???????ю?????????????????????ē??w????????x???Ω??GR202551001908?ē?????ē???????15???d???????ю?????????????cю?????????????cю??????????????ē????????????d???c???????ю??????????????c??????w?????????????????????x?2023??43????ē?2023?1?1??2027?12?31?ē???????????????5?????????d???????ю??????????????????c?????w????С?????????x???>2011@100????ē?2016?10?26??ē?qLNG???????V1.0rcq???????V1.0rcq?????V1.0rcqLNG???к??????V1.0rcqLNG???к??PLC????V1.0rС?ē????????????d
?ω???ζ????
1c?Λ??
?
?
??????????????
730.01 3,986.00????384,622,598.06 447,652,807.83???Λ??21,411,432.56 32,270,209.72
?
? 406,034,760.63
479,927,003.55
?????????
?
?
?????????????21,409,306.87 32,268,457.32???????668,398.03 1,015,052.26
?
?22,077,704.90
33,283,509.58
2c????
????
????
??????
????
????
????
????
????
????
?????? 18,181,098.44 18,181,098.44 5,950,222.20 5,950,222.20
????
????
??????
????
????
????
????
????
????
?????? 12,314,093.49 12,314,093.49 7,000,000.00 680,400.00 6,319,600.00
?
?30,495,191.93 30,495,191.93 12,950,222.20 680,400.00 12,269,822.20?1??????????????????????
?
?
????????
?????????
??????118,670,786.95 14,707,524.24??????
?
?
118,670,786.95 14,707,524.24
?2??????????
?
ι
????
????
????
????
??
Α?(%)
??
????
???(%)?????????
?????????30,495,191.93 100.00 30,495,191.93???
??1--?????30,495,191.93 100.00 30,495,191.93??2--????
??30,495,191.93 100.00 30,495,191.93
??
?
ι
??????
????
????
????
??
Α?(%)
??
????
???(%)?????????
?????????12,950,222.20 100.00 680,400.00 5.25 12,269,822.20?????1--?????5,950,222.20 45.95 5,950,222.20??2--????7,000,000.00 54.05 680,400.00 9.72 6,319,600.00
??12,950,222.20 100.00 680,400.00 12,269,822.20
| 45 |
???????????????????????1--?????
?ι
??????????????
????
?????
??
????
????
?????
????????18,181,098.44 5,950,222.20??????12,314,093.49
?
?
30,495,191.93 5,950,222.20?????????2--????
?ι
??????????????????
???????
????????
?????
????????
7,000,000.00 680,400.00 9.72
?3?????c????????????
?
?
??????
????680,400.00????-680,400.00???????
????
????
3c?????1??????
?
?
????
??????
1???123,954,780.21 118,337,334.401?2?70,432,433.33 80,359,255.78
2?3?52,847,179.04 32,529,252.35
3?4?21,041,947.15 14,214,127.88
4?5?5,735,276.00 2,818,940.74
5???131,563,900.82 132,190,069.96
??405,575,516.55 380,448,981.11??????154,829,645.30 162,856,872.37
??250,745,871.25 217,592,108.74
| 46 |
?2????????????
?
ι
????
????
????
????
??
Α?(%)
??
????
???(%)?????????33,237,185.59 8.20 33,237,185.59 100.00?????????372,338,330.96 91.80 121,592,459.71 32.66 250,745,871.25?????1--?????93,165,696.71 22.97 93,165,696.71??2--????????278,603,990.66 68.69 121,567,948.47 43.63 157,036,042.19??3--??????568,643.59 0.14 24,511.24 4.31 544,132.35
??405,575,516.55 100.00 154,829,645.30 250,745,871.25??
?
ι
??????
????
????
????
??
Α?(%)
??
????
???(%)?????????33,248,305.60 8.74 33,248,305.60 100.00?????????347,200,675.51 91.26 129,608,566.77 37.33 217,592,108.74?????1--?????67,010,339.39 17.61 67,010,339.39??2--????????279,514,517.72 73.47 129,588,292.22 46.36 149,926,225.50??3--??????675,818.40 0.18 20,274.55 3.00 655,543.85
??380,448,981.11 100.00 162,856,872.37 217,592,108.74??????????????
???ы
???????????????????(%)
?????????????????14,000,000.00 14,000,000.00 100.00 ??????????????????10,446,000.00 10,446,000.00 100.00 ????????Щ?????????3,496,000.00 3,496,000.00 100.00????????????????????2,543,167.68 2,543,167.68 100.00 ??????????????????????1,550,147.91 1,550,147.91 100.00 ???????????????к??????
1,158,500.00 1,158,500.00 100.00??????????????????33,370.00 33,370.00 100.00????????????????????10,000.00 10,000.00 100.00 ??????
??33,237,185.59 33,237,185.59
??
???ы
?????????????????????(%)
?????????????????14,000,000.00 14,000,000.00 100.00 ??????????????????10,446,000.00 10,446,000.00 100.00 ????????Щ?????????3,496,000.003,496,000.00 100.00????????????????????2,543,167.68 2,543,167.68 100.00 ??????????????????????1,561,267.92 1,561,267.92 100.00 ???????????????к??????
1,158,500.00 1,158,500.00 100.00??????????????????33,370.00 33,370.00 100.00 ????????????????????10,000.00 10,000.00 100.00 ??????
??33,248,305.6033,248,305.60???????????????????????1--?????
??
??????????????????
???????
????????
???????1???73,228,233.01 31,859,199.991?2?6,384,760.63 31,348,848.902?3?13,552,703.07 3,802,290.50
??93,165,696.71 67,010,339.39?????????2--????????
??
??????????????????
???????
????????
???????1???50,264,359.80 2,256,869.76 4.49 85,802,316.01 8,339,985.11 9.721?2?63,941,216.51 4,974,626.65 7.78 49,010,406.88 6,640,910.13 13.552?3?39,294,475.97 4,361,686.83 11.10 28,693,591.855,839,145.94 20.353?4?21,008,577.15 7,560,986.92 35.99 14,214,127.88 7,196,612.94 50.634?5?5,735,276.00 4,053,693.08 70.68 2,048,222.821,825,785.82 89.145???98,360,085.23 98,360,085.23 100.00 99,745,852.2899,745,852.28 100.00
??278,603,990.66 121,567,948.47 279,514,517.72 129,588,292.22
| 48 |
?????????3--??????
??
??????????????????
???????
????????
???????1???
462,187.40 13,865.62 3.00 675,818.40 20,274.55 3.001?2?106,456.19 10,645.62 10.00
??
568,643.59 24,511.24 675,818.40 20,274.55?3?????c????????????
?
?
??????
????162,856,872.37????-8,016,107.06???????11,120.01????
????
??
????
154,829,645.30
?4????????????????С???????????
???ы
????????
???С????
????????С????
?????????С????????Α?
????????????С?????
????????????? 90,990,121.50 90,990,121.50 12.29 72,792,396.50??????????????
50,000.00 58,832,000.00 58,882,000.00 7.95 4,255,359.60??????Щ????????
48,516,500.00 48,516,500.00 6.55 48,516,500.00???ё????????
18,805,200.00 18,867,200.00 37,672,400.00 5.09 3,732,691.20???т?ё????28,547,960.00 3,247,650.62 31,795,610.62 4.29 1,543,299.31
??95,919,660.00 171,936,972.12 267,856,632.12 36.17 130,840,246.614c??????
?
?
????
??????
????38,915,473.85 662,569.38????
??38,915,473.85 662,569.38??????????????
??????38,915,473.85 662,569.38
| 49 |
5c?????1??????????
??
????????????Α???Α?1???62,900,590.53 69.43 80,074,079.63 79.201?2?14,532,445.98 16.04 7,789,407.41 7.702?3?2,837,659.95 3.13 1,646,518.01 1.633???10,319,617.17 11.40 11,597,881.04 11.47
?
?
90,590,313.63 100.00 101,107,886.09 100.00??????11,301,395.20 12,602,065.34 澳
??79,288,918.43 88,505,820.75
?2?????????????????????????????????????????????????39,081,596.08?ē?????????????Α?43.14%d
6c?????
?
?
????
??????
?????32,905,140.34 43,926,991.68
?1??????
?
?
????
??????
1???2,432,801.23 2,019,489.951?2?1,372,137.72 2,909,029.852?3?1,834,719.75 6,936,114.003?4?6,933,114.00 843,366.614?5?5,000.00 160,972.655???32,035,700.76 46,874,728.11
??44,613,473.46 59,743,701.17??????11,708,333.12 15,816,709.49
??32,905,140.3443,926,991.68?2????????
?
?
????
??????
????
????
????
????
????
????
??????27,980,125.54 7,554,633.90 20,425,491.64 42,980,125.54 11,604,633.90 31,375,491.64???15,515,658.98 3,992,726.57 11,522,932.41 15,643,937.24 4,068,584.57 11,575,352.67???109,012.26 109,012.26 122,212.26 122,212.26
| 50 |
?
?
????
??????
????
????
????
????
????
????
????????
1,008,676.68 160,972.65 847,704.03 997,426.13 143,491.02 853,935.11
??44,613,473.46 11,708,333.12 32,905,140.34 59,743,701.17 15,816,709.49 43,926,991.68? ?????????????????????
?ι????
??
???????????
?????????????????
?????????11,693,772.70 11,693,772.70??1--?????11,693,772.70 11,693,772.70??2--????
??11,693,772.70
11,693,772.70
?????????????
?ι????
????????????
?????????????????27,980,125.54 27.00 7,554,633.90 20,425,491.64?????????884,000.00 11.10 98,124.00 785,876.00??1--?????
??2--????884,000.00 11.10 98,124.00 785,876.00
??28,864,125.54 26.51 7,652,757.90 21,211,367.64
?????????????
?ι????
??????????
??
????
?????????????3,894,602.57 100.00 3,894,602.57?????????160,972.65 100.00 160,972.65??1--?????
??2--????160,972.65 100.00 160,972.65
??4,055,575.22
100.00
4,055,575.22
???????????????
?ι????
??
???????????
?????????????????
| 51 |
?ι????
??
???????????
?????????????????11,424,000.41 11,424,000.41??1--?????11,424,000.41 11,424,000.41??2--????
??11,424,000.41 11,424,000.41???????????????
?ι????
????????????
?????????????????42,980,125.54 27.00 11,604,633.90 31,375,491.64?????????1,444,972.65 21.97 317,473.02 1,127,499.63??1--?????
??2--????1,444,972.65 21.97 317,473.02 1,127,499.63
??44,425,098.19 26.84 11,922,106.92 32,502,991.27
???????????????
?ι????
????????????
?????????????????3,894,602.57 100.00 3,894,602.57?????????
??1--?????
??2--????
??3,894,602.57 100.00 3,894,602.57
? ????c????????????
????
????
????
????
??
??
????????
??????????
?(
???????)
???????????(
???????)????11,922,106.92 3,894,602.57 15,816,709.49???????
??????
??????-160,972.65 160,972.65??????
??????
????-58,376.37-58,376.37???? 4,050,000.00 4,050,000.00????
????
????
| 52 |
????
????
????
????
??
??
????????
??????????
?(
???????)
???????????(
???????)
????7,652,757.90 4,055,575.22 11,708,333.12????????????????
???ы
????
????
??????
????
?????
??
??????Щ????????
????????????4,050,000.00
??4,050,000.00
? ???????????????????????
???ы????
?????
????
??
??????????????Α?
??????????????Щ????????
??????
27,980,125.545???
62.72 7,554,633.90
??????????????
???3,435,352.575???
7.70 3,435,352.57
??????????????????
?????
3,000,000.003-4?
6.72
???????????????
?????
2,410,000.003-4?
5.40
??????????????
?????
923,114.003-4?
2.07
??37,748,592.11
84.61 10,989,986.47
7c???1?????
??
??????????????
?????
???ю?
????
????????
????????ю?
????
???????21,298,424.33 404,170.84 20,894,253.49 16,412,285.36 16,412,285.36?С?7,060,869.66 7,060,869.66 10,400,116.40 10,400,116.40????103,321,459.81 31,706,700.95 71,614,758.86 108,101,754.70 27,102,276.15 80,999,478.55????175,793,688.21 175,793,688.21 140,606,438.40 140,606,438.40??????
19,629,217.92 19,629,217.92 31,676,661.78 31,676,661.78
??327,103,659.93 32,110,871.79 294,992,788.14 307,197,256.64 27,102,276.15 280,094,980.49
| 53 |
?2????????????ю?????
?
?
????
????
????
????
??
??
?????
??
???404,170.84 404,170.84????
27,102,276.15
8,494,310.89 3,106,935.15 782,950.94 31,706,700.95
??27,102,276.15 8,898,481.73 3,106,935.15 782,950.94 32,110,871.79???????????ю????????
?
?
???????/
??????????ю??
????
?????????????/
????ю??????
??
???
??????d
????
??????????????????????????????????????????
ю?c?????????????????d
??????????????????????8c???С
?????????????????????
?
?
????
??????
???С334,999,432.60 457,557,182.39?????С????117,219,292.63 140,792,941.46? ?217,780,139.97 316,764,240.93???????????С????С
?
?
217,780,139.97 316,764,240.93
?1??????С?????????
?
?
????
????
???С-98,984,100.96
???????????????????????d?2????С????????
?ι
????????????
??????Α???
????????????????90,990,121.50 27.16 72,792,396.50 80.00 18,197,725.00?????????244,009,311.10 72.84 44,426,896.13 18.21 199,582,414.97?????1--?????4,771,478.34 1.42 4,771,478.34??2--????????239,237,832.76 71.42 44,426,896.13 18.57 194,810,936.63??3--??????
| 5 |
?ι
????????????
??????Α???
?????????334,999,432.60 100.00 117,219,292.63 217,780,139.97
??
?ι
??????????????
??????Α???
????????????????90,990,121.50
19.89 72,792,396.50 80.00 18,197,725.00
?????????366,567,060.89 80.11 68,000,544.96 18.55 298,566,515.93???
??1--?????3,318,366.65
0.72 3,318,366.65
??2--????????363,248,694.24 79.39 68,000,544.96 18.72 295,248,149.28??3--??????
??457,557,182.39
100.00 140,792,941.46 316,764,240.93
??????????
???ы
????????????
???????
??????????????90,990,121.50 72,792,396.50 80.00 ????????
??
???ы
??????????????
???????
??????????????90,990,121.5072,792,396.50 80.00???????????????????????????1--?????
??
?????????????С????
???????
???С????
???????1???2,595,514.14 2,623,202.381?2?2,175,964.20 695,164.27
??4,771,478.343,318,366.65
| 55 |
?????????2--????????
??
?????????????С????
???????
???С????
???????1???51,835,286.84 2,327,404.37 4.49 234,509,357.04 22,794,309.50 9.721?2?115,415,499.10 8,979,325.83 7.78 93,496,255.78 12,668,742.66 13.552?3?43,680,174.79 4,848,499.40 11.10 2,791,209.39 568,011.11 20.353?4?55,000.00 19,794.50 35.994?5? 4,441,900.00 3,959,509.66 89.145???28,251,872.03 28,251,872.03 100.00 28,009,972.03 28,009,972.03 100.00
??239,237,832.76 44,426,896.13 363,248,694.24 68,000,544.96?3?????c????????????
?
?
??????
????140,792,941.46????-23,573,648.83???????
????
????
??
????
117,219,292.639c??????????С
?
?
????
??????
1?????Щ????55,819,718.95 1,233,581.471?????????264,605,602.74
??55,819,718.95265,839,184.2110c?????С
?
?
????
??????
??????? 6,491,976.38 21,728,134.91?????931,478.00 8,403.69??????????79,752.96???? 605,564.09
?
?
7,423,454.38 22,421,855.65
| 56 |
11cЩ?????1?Щ?????????
??
????
?????
????
????
????
???2,596,714.34 2,596,714.34 3.7%??????????-101,580.92 -101,580.92????????454,256,295.63 31,027,503.38 423,228,792.25
5.4356%?
10.2011%
??????????-61,279,929.62 -61,279,929.62??395,471,499.43 31,027,503.38 364,443,996.05??1?????Щ????60,495,055.19 4,675,336.24 55,819,718.95
??334,976,444.24 26,352,167.14 308,624,277.10??
??
??????
?????????
????
????
???3,951,521.82 3,951,521.82 3.7%??????????-222,806.93 -222,806.93????????90,243,918.24 8,008,772.75 82,235,145.49 7.4143%??????????-7,849,136.86 -7,849,136.86??86,123,496.27 8,008,772.75 78,114,723.52??1?????Щ????1,233,581.47 1,233,581.47
??84,889,914.80 8,008,772.75 76,881,142.05
?2?????????
?ι
????????????
??????Α???
????????????????334,976,444.24100 26,352,167.14 308,624,277.10???
??1--?????1,215,176.07 0.36 1,215,176.07??2--????????333,761,268.17 99.64 26,352,167.14 7.90307,409,101.03??3--??????
??334,976,444.24 100.00 26,352,167.14 308,624,277.10
| 5 |
??
?ι
??????????????
??????Α???
????????????????84,889,914.80 100.00 8,008,772.75 76,881,142.05?????1--?????2,495,133.42 2.942,495,133.42??2--????????82,394,781.38 97.06 8,008,772.75 9.72 74,386,008.63??3--??????
??84,889,914.80 100.00 8,008,772.7576,881,142.05??????????????????1--?????
??
??????????Щ????????
???????
Щ????????
???????1???
1?2?2,495,133.422?3?1,215,176.07
??1,215,176.07 2,495,133.42?????????2--????????
??
??????????Щ????????
????
???
Щ????????
???????
1???251,366,486.79 19,846,675.77 7.90 82,394,781.38 8,008,772.75 9.721?2?82,394,781.38 6,505,491.37 7.90
??333,761,268.17 26,352,167.14 82,394,781.38 8,008,772.75?3?????c????????????
?
?
??????
????8,008,772.75????18,343,394.39???????
????
????
26,352,167.14
| 58 |
12cЩ?????
?????
????????
??
??????
??
????????????
????
???????????
????????è????
????????????????
106,200,000.00 -1,010,036.12é????
ю???????????
115,740.28 -115,740.28
??
115,740.28 106,200,000.00 -1,125,776.40?φ
?????
??????
????
??????
????????
??????
???????????
??????
??
è????
????????????????
105,189,963.88é????
ю???????????
??
105,189,963.8813c????????
???ы
????
??????
??????Щ????????
24,700,600.00 27,518,070.00
4,408,656.00 4,206,255.00??????????795,044.74 463,000.00
??????????????????????????
1,967,700.00 2,093,200.00
?????????????
??31,872,000.74 34,280,525.00
???????????Щ????????c?????????????c??????????c???????????????????????Щ??????ē??ē???????????????????????????????Сd???????????????????????????????
| 59 |
???ы
????????????????
???????????????????
?????????
????????????????
???
???????
??????Щ????????
-2,817,470.00 15,700,600.00?????????????
552,401.00 2,143,656.00??????????
332,044.74 -3,204,955.26?????????????
-125,500.00 -4,820,000.00
??-2,058,524.26 9,819,300.74
14c????????С
?
?
????
??????
????????????????????????С
903,600.00 887,900.00
15c???С
?
?
????
??????
???С172,466,317.13
175,859,815.01
?1????С??
????????????????
???????
???c????1????109,035,078.86 86,323,570.14 4,867,902.95 26,994,715.94 227,221,267.892??????33,575.32 7,664,567.88 386,871.68 313,407.36 8,398,422.24?1??? 779,089.04 386,871.68 313,407.36 1,479,368.08?2????ё??
33,575.32 6,885,478.84 6,919,054.163?????? 60,206.49 159,500.00 219,706.49?1?????? 60,206.49 159,500.00 219,706.494????109,068,654.18 93,927,931.53 5,095,274.63 27,308,123.30 235,399,983.64?c????1????18,381,673.00 16,343,866.24 3,714,659.80 12,921,253.84 51,361,452.882??????2,856,671.55 5,838,408.38 299,244.27 2,739,471.18 11,733,795.38?1???2,856,671.55 5,838,408.38 299,244.27 2,739,471.18 11,733,795.383?????? 23,831.75 137,750.00 161,581.75?1?????? 23,831.75 137,750.00 161,581.754????21,238,344.55 22,158,442.87 3,876,154.07 15,660,725.02 62,933,666.51?c????
| 60 |
????????????????
??????
?
??1????2???????1???3???????1???4?????c????1??????87,830,309.63 71,769,488.66 1,219,120.56 11,647,398.28 172,466,317.132??????90,653,405.86 69,979,703.90 1,153,243.15 14,073,462.10 175,859,815.01
?2????С???????С??
?
?
????
???С?????
?Ь???????76,168,703.87????16c???ё
?
?
????
??????
???ё2,079,387.74?ё??
?
?
2,079,387.74???ё??
?
?
????
??????
????
????
????
????
????
????
???2,079,387.74 2,079,387.7417c????С澳
???????????c????
1????4,700,872.37 4,700,872.372??????2,376,880.38 2,376,880.38?1???2,376,880.38 2,376,880.38?2???????
?3???
3??????
?1?????????
?2????????
| 61 |
???????????3???
4????7,077,752.75 7,077,752.75?c????
1????2,377,129.34 2,377,129.342??????2,522,207.60 2,522,207.60?1???2,522,207.60 2,522,207.60?2???
?3???
3??????
?1?????????
?2????????
?3???
4????4,899,336.944,899,336.94?c????
1????
2??????
?1???
?2??ω??
?3???
3??????
?1?????????
?2????????
?3???
4????
?c????
1??????2,178,415.81 2,178,415.812??????2,323,743.03 2,323,743.03
18c???С
????????????c????
1????18,646,845.37 4,920,141.30 23,566,986.672??????457,690.94 457,690.94????457,690.94 457,690.943??????
4????18,646,845.37 5,377,832.24 24,024,677.61?c????
1????5,119,182.18 2,906,882.36 8,026,064.54
| 62 |
???????????2??????620,032.20 668,240.08 1,288,272.28????620,032.20 668,240.08 1,288,272.283??????
4????5,739,214.38 3,575,122.44 9,314,336.82?c????
1????
2??????
3??????
4????
?c????
1??????12,907,630.99 1,802,709.80 14,710,340.792??????13,527,663.19 2,013,258.94 15,540,922.1319cЩ?????
??????
????
????
????
????
????
?????775,967.35 958,177.97 537,764.95 1,196,380.37???88,858.64 83,668.85 5,189.79?????53,066.16 36,226.41 51,509.34 37,783.23??1,651.00 1,651.00
??919,543.15 994,404.38 674,594.14 1,239,353.3920c??????С?????????1????????????С????????
??
???????????????????Е?
??????С??
?????????Е?
??????С????????С?
?С????362,697,041.42 53,996,705.40 372,360,037.56 55,434,221.09????3,155,693.80 473,354.07 2,152,461.95 322,869.29????3,593,255.99 538,988.40 5,208,038.37 781,205.76???????????
15,862,627.29 2,361,456.84??????????????
8,024,955.26 1,203,743.29 8,231,500.00 1,234,725.00????????С??????
96,400.00 14,460.00 112,100.00 16,815.00
| 63 |
??
?????????????????
??Е?
??????С??
?????????Е?
??????С??Щ????????????
21,707,769.45 3,256,165.42Щ????????????
19,437,799.27 2,915,669.89?????????
21,045,825.99 4,051,265.85 23,275,054.24 4,514,035.15
??420,320,941.91 63,534,682.43 446,639,618.68 67,580,998.02????????
????С2,178,415.81 326,762.37 2,323,743.03 348,561.45??????????????
22,344,256.00 3,351,638.40 24,609,325.00 3,691,398.75Щ????????????
5,221,238.94 783,185.84Щ??????2,495,133.42 374,270.01 3,728,714.89 559,307.23
??27,017,805.23 4,052,670.78 35,883,021.86 5,382,453.27?2????????????????С???
?
?
??????С?????????
?????????С???????
??????С???????????
?????????С????
?????
??????С326,762.37 63,207,920.06 1,564,391.60 66,016,606.42???????326,762.37 3,725,908.41 1,564,391.60 3,818,061.67?3??????????С???????Е?????????
?
?
???????????????4,913,085.77 10,541,847.47?4??????????С??????????????
?
?
????
??????
??
2025?697,156.582026?261,568.60 261,568.602029?2,663,877.05 4,208,810.582030?1,987,640.122034?5,374,311.71
?
?
4,913,085.77 10,541,847.47
| 64 |
21c?????????????С
?
?
??
?????????????????Λ??22,077,704.90 22,077,704.90
???c???????
??
?
?
????
?????????????????Λ??33,283,509.58 33,283,509.58
???c???????
22c????
?
?
????
??????
????29,272,114.58 54,292,577.74????22,662,920.86 29,639,445.00
??51,935,035.4483,932,022.74
23c????
?
?
????
??????
??????594,000.00 696,000.00??????109,168,167.82 136,426,171.36
?
?
109,762,167.82 137,122,171.3624c????
?
?
????
??????
???242,549,899.65 247,601,024.18?ё?13,806,336.26 15,325,869.08???10,825,847.44 4,781,452.74
??267,182,083.35 267,708,346.00??ē??б?1????????
?
?
????
?Ъ????????
????????????13,643,790.00???????????????????7,458,456.47??????ю?????????????5,572,534.94??????
?
?
26,674,781.41
| 65 |
25c????
?
?
????
??????
????297,349,677.98 216,516,421.33????????????????
?
?297,349,677.98216,516,421.33??б?1????????
?
?
????
?Ъ????????
??????????????20,417,636.98亯?????????????????11,762,769.73亯????????ё????????8,654,867.25亯???????????????7,433,628.32?亯?????????????????5,840,707.96??亯?????
??54,109,610.24
26c??????
??????????????????????45,614,885.62 102,048,291.80 124,580,868.36 23,082,309.06???????????8,064,202.33 8,064,202.33????
??45,614,885.62 110,112,494.13 132,645,070.69 23,082,309.06
?1?????
????????????????????c??c?????44,515,842.32 79,772,843.47 101,818,248.30 22,470,437.49?????4,436,796.05 4,436,796.05????? 7,203,278.53 7,203,278.53????????3,679,607.52 3,679,607.52????? 482,502.56 482,502.56???????2,680,236.50 2,680,236.50?ψ?? 360,931.95 360,931.95?????12,935.00 8,767,218.44 8,780,153.44???????????1,086,108.30 1,857,024.95 2,331,261.68 611,871.57??Λ???
11,130.36 11,130.36
??45,614,885.62 102,048,291.80 124,580,868.36 23,082,309.06
| 66 |
?2???????
???????????????????????8,064,202.33 8,064,202.33??????????7,768,906.75 7,768,906.75?????295,295.58 295,295.58
??8,064,202.33 8,064,202.3327c????
?????????????????6,699,948.90 8,101,360.77?????????4,012,357.68 2,660,243.90???10,751,240.93 1,647,146.82???146,219.39 305,266.51ь??????641,736.99 38,428.43?????266,579.57 16,469.32???????191,803.99 10,979.55?????
136.66
??22,709,887.45
12,780,031.96
28c?????
?
?
????
??????
????
???? 5,478,603.10 5,478,603.10?????34,788,191.44 49,011,448.34
?
?
40,266,794.5454,490,051.44?1?????
?
?
????
??????
?????5,478,603.10 5,478,603.10
?2??????
?
?
????
??????
?????????31,443,692.00 44,919,560.00????1,063,322.30 792,297.27???558,149.79 621,203.91??1,723,027.35 2,678,387.16
??34,788,191.44
49,011,448.34
| 67 |
29c???????????
?
?
????
??????
??????Щ???15,665,012.50 27,083,586.08??????Щ????7,711,664.77??????????3,155,693.80 2,152,461.95??????????2,497,779.52 2,803,039.59
?
? 29,030,150.59
32,039,087.62??????Щ???
?
?
????
??????
????15,665,012.50
27,083,586.0830c??????
?
?
????
??????
??????8,217,983.94
18,831,955.33????????14,707,524.24 5,290,222.20
??22,925,508.18 24,122,177.53
31cЩ???
?
?
????
????
??????
????
????82,465,012.50 2.5%-2.75% 109,483,586.08 2.6%-3.5%????????Щ???15,665,012.50 27,083,586.08
?
?66,800,000.0082,400,000.00
32c????
?
?
????
??????
??????3,593,255.99
5,208,038.37??3,593,255.99 5,208,038.37????????????2,497,779.52
2,803,039.59
??1,095,476.47
2,404,998.78
33cЩ????
?
?
????
??????
Щ???? 24,083,626.80
18,115,044.25
Щ????
?
?
????
??????
????????31,795,291.57 18,115,044.25
| 68 |
?
?
????
??????
???????Щ????7,711,664.77
?
?24,083,626.8018,115,044.25
34c????????
??????
?????c?
????????
??
?????
??
??
????165,375,993 65,588,317 -1,405,200 64,183,117 229,559,110
????1?2025?5?7?ē??2024??????????w??2024????????????????????x??????????????10???4?ē????65,588,317?d?2?2023???????????????????????????ю?ē??133??????????????????140.52???????????????ω??d
35c????
?
?
????
????
????
????
????831,375,727.02 77,658,985.00 753,716,742.02
??????13,234,185.67 13,234,185.67
?
?
844,609,912.6990,893,170.67
753,716,742.02
????1?????????77,658,985.00?ē???????????ē??????65,588,317.00????????????????????140.52??????????12,070,668.00?d?2???????????13,234,185.67??2025????????γ??юē30%???????????d??ē????2026??????γ?ю??????ē????????????С??????????ē????13,234,185.67?d
36c???
?
?
????
????
????
????
???44,919,560.00 13,475,868.00
31,443,692.00
???2023???????????????????????????ю?ē??133??????????????????140.52???????????????ω??ē?????????9.59?/?ē???????1,347.59??d
| 69 |
37c???????1??С??ζ??????????????
??????
?????
?????????
???
????????????????
???c???????????????
10,096,151.25 -1,749,745.628,346,405.631????????????????
-3,825,000.00 -3,825,000.002??????????????
13,921,151.25 -1,749,745.62 12,171,405.63
?c??????????????
????????10,096,151.25 -1,749,745.62 8,346,405.63?2???ζ??????????????
??
??????????
????
??????????????????
???????
?????????
?????????c???????????????
-2,058,524.26 -308,778.64 -1,749,745.62??????????????
-2,058,524.26 -308,778.64 -1,749,745.62
?c??????????????
????????
-2,058,524.26 -308,778.64 -1,749,745.6238c????
?
?
????
????
????
????
???С?12,277,473.63 2,161,302.15 1,516,170.12 12,922,605.66
39c????
?
?
????
????
????
????
?????? 33,038,289.73 6,208,361.33 39,246,651.06
| 70 |
40c?????
?
?
?????
?????
?????Α
?
???????????74,252,505.25 9,303,979.07???????????????ē???
??????????74,252,505.25 9,303,979.07????????????????60,081,090.52 72,366,839.38??????????6,208,361.33 7,418,313.20???????8,189,876.57???????119,935,357.87 74,252,505.25
41c???????ю?
?
?
?????
?????
??
ю?
??
ю?
????667,316,403.26 520,269,027.81 850,474,592.51637,887,489.08
???? 43,170,654.52 2,905,758.91 11,033,597.451,735,854.90
?
?
710,487,057.78 523,174,786.72 861,508,189.96 639,623,343.98
?1?????c??ю??С?????
??С???
?????
?????
??
ю?
??
ю?
?????
/1*??364,091,038.67 275,636,276.93 612,389,863.15 440,489,439.98???????????111,710,221.84 93,417,830.16 68,360,492.14 52,707,160.87??????69,923,223.90 62,679,877.95 124,428,867.69 109,803,845.25?????41,962,843.84 31,857,096.53 21,210,940.27 17,213,172.46????30,162,329.85 22,790,672.02 12,460,800.91 11,669,930.49??49,466,745.16 33,887,274.22 11,623,628.35 6,003,940.03??667,316,403.26 520,269,027.81 850,474,592.51 637,887,489.08?????
??43,170,654.52 2,905,758.91 11,033,597.45 1,735,854.90??43,170,654.52 2,905,758.91 11,033,597.45 1,735,854.90
??710,487,057.78 523,174,786.72 861,508,189.96 639,623,343.98?2?????c??ю??????????
?
?
?????
?????
??
ю?
??
ю?
???????188,044,437.38 152,024,604.23 173,066,365.35 146,303,105.01
?
?
?????
?????
??
ю?
??
ю?
???????522,442,620.40 371,150,182.49 688,441,824.61 493,320,238.97
??710,487,057.78 523,174,786.72 861,508,189.96 639,623,343.9842c?????
????????????ь??????2,441,531.05 2,458,509.34?С?1,162,942.46 1,017,639.22?????1,046,155.45 1,053,563.66???????697,436.97 702,375.77???487,287.89 811,810.35?????462,773.92 462,773.92к????8,410.79 8,818.26?????7,341.99 2,121.78
??6,313,880.52
6,517,612.30
43c????
????????????????6,576,061.79 7,830,194.28Е??1,288,396.34 1,064,570.02?????1,025,241.59 948,962.84?????403,670.54 490,914.99???118,464.72 103,879.02?????137,226.53 94,245.68?γ?60,009.61 6,595.91????????2,528,988.70??107,247.78 174,523.23
??9,716,318.90
13,242,874.67
44c????
????????????????60,937,287.2872,061,413.52???6,351,811.17 4,029,178.06Е??6,247,658.79 5,961,281.12?????6,217,120.81 6,255,774.32
?????????????????3,665,872.47 7,640,256.31???2,819,780.59 2,644,343.31???С?2,181,774.09 1,377,688.60?????1,349,651.19 1,827,212.80???914,293.14 1,319,521.53к????743,189.46 676,037.11???502,673.96 296,261.60???494,200.44 502,839.47???101,976.19 10,805.00????-12,774,451.35 8,431,304.84??8,967,999.53 2,319,572.62
??88,720,837.76115,353,490.2145c????
???????????????24,854,797.10 26,708,469.98???1,710,064.09 2,154,823.86Е??1,296,320.32 1,369,726.28?????1,161,095.26 822,930.92??2,331,012.12 527,117.16
??31,353,288.89
31,583,068.20
46c????
??????????????????6,568,840.63 4,560,498.56???????
??????6,568,840.63 4,560,498.56??????16,834,696.64 9,327,405.60????197,996.33 -1,105,410.94??????371,916.63 236,454.56
??-9,695,943.05
-5,635,863.42
47c????
?
?
?????
?????
????2,527,145.24 2,795,930.35
| 73 |
?
?
?????
?????
?????????5,263,964.65 4,301,944.22??????????????18,447.83 58,778.88
?
? 7,809,557.72
7,156,653.45
48c????
?
?
?????
?????
??????Щ???????-1,125,776.40 32,106.23??????33,770,920.35
?
?-1,125,776.4033,803,026.5849c????????
С????????????
?????
?????
????????С15,700.00 -40,664.17???????????????
????????????С??????????С
15,700.00 -40,664.17
?
? 15,700.00
-40,664.17
50c??????????“—”????
?
?
?????
?????
????????8,027,227.07 22,412,436.68?????????4,108,376.37 -7,525,153.20????????680,400.00 649,654.00Щ????????-23,018,730.63 -8,008,772.75
??-10,202,727.19 7,528,164.73
51c?С????????“—”????
?
?
?????
?????
???????1,300,670.14 -1,753,065.34??????-8,898,481.73 -13,720,611.10???С????23,573,648.83 -12,293,990.23
??15,975,837.24
-27,767,666.6752c?С????????“-”???
?
?
?????
?????
??????С???-44,223.39 -5,866.68
53c?????
?
?
?????
?????
??????Ш
??????
????????223,165.85 38,349.25 223,165.85??
0.50 19,763.06 0.50
??223,166.3558,112.31223,166.3554c?????
?
?
?????
?????
??????Ш
??????
????С????8,443.94??????100,000.00???104,889.20 238,360.49 104,889.20????3,000.00 3,000.00??16,020.00 5,765.14 16,020.00
??123,909.20 352,569.57 123,909.20
55c??????1????????
?
?
?????
?????
????????????????11,180,065.86 10,064,159.41???????2,565,577.41 -1,271,298.92
?
?
13,745,643.27 8,792,860.49
?2??????????????
?
?
?????
?????
????73,431,513.17 81,202,854.00???????????????????????*15?
11,014,726.98 12,180,428.10??????????????947,457.64 -2,291,233.69?????????????2,579,434.85 404,880.27?????????????????168,866.46 -4,815.93?????????qr???
?????ю?c?????719,724.77 236,211.31????????????????? -9,976.92?????????????????????Е????????qr???
-509,671.11 -125,114.10???????????????Е??????2,110,308.61 2,540,137.37??????ю?????????qr???-3,285,204.93 -4,137,655.92
| 75 |
?
?
?????
?????
?????13,745,643.27 8,792,860.4956c????ζ?????1???????????????
?
?
?????
?????
????2,545,593.07 3,034,054.08????1,673,152.32 1,050,487.07?????c??????44,641,540.52 33,185,833.22
??48,860,285.91 37,270,374.37
?2???????????????
?
?
?????
?????
???????55,001,796.28 47,170,893.86
?3???????????????
?
?
?????
?????
???????????265,273,583.32
?4???????????????
?
?
?????
?????
?????1,476,740.16 1,476,740.16????22,662,920.86
?
?
24,139,661.02 1,476,740.16
?5???????????????
?
?
?????
?????
Ъ?????????? 4,381,958.20 3,880,315.20?????????????13,475,868.00Ъ?????29,639,445.00?????????????? 4,252,900.00
?
?
47,497,271.20 8,133,215.20?6?????С???????????
?
?
????
????
?????
????
????
????
?????
??????
??
????
83,932,022.74 51,912,920.86 83,932,022.74 22,114.58 51,935,035.44
| 76 |
?
?
????
????
?????
????
????
????
?????
??????
??
Щ???
109,483,586.08 27,083,586.08 65,012.50 82,465,012.50????
5,208,038.37 4,127,409.12 135,746.36 2,376,880.38 3,593,255.99
?
?
198,623,647.19 51,912,920.86 115,143,017.94 222,873.44 2,376,880.38 137,993,303.9357c????ζ?????1?????ζ????
????
?????
?????
c????????????????
???59,685,869.90 72,409,993.51???С????-15,975,837.24 27,767,666.67??????10,202,727.19 -7,528,164.73???С??c?????С??c???С??c?С????С??
11,733,795.38 10,299,121.75????С??2,522,207.60 2,377,738.93???С??1,288,272.28 1,161,885.49Щ???????674,594.14 352,091.52?????Сc???С???Щ??С???????q?r????
44,223.39 5,866.68???С????????q?r????8,443.94????????????q?r????-15,700.00 40,664.17????????q?r????6,568,840.63 -4,920,430.91????????q?r????1,125,776.40 -32,106.23??????С??????q?r????2,317,970.32 -136,623.20?????????????q?r????247,607.09 126,662.92?????????q?r????-23,796,289.38 -71,171,126.88??????????????q?r????-217,513,804.80 78,082,852.88??????????????q?r????52,792,301.64 174,417,672.21??-13,438,568.78 6,942,596.26????С????????-121,536,014.24 290,204,804.98
c??????????????????
??????
?????????????
??????С
c??????????????
???????333,957,055.73 446,643,493.97?????????446,643,493.97 103,835,615.23
????
?????
?????
????????????50,000,000.00????????????????????????-62,686,438.24 342,807,878.74
?2???????????ю
?
?
????
??????
?c??333,957,055.73 446,643,493.97???????
730.01 3,986.00
???Λ
????????????333,954,200.03 446,637,755.57???????????Λ??2,125.69 1,752.40?c?????50,000,000.00??????????????50,000,000.00?c????????????383,957,055.73 446,643,493.97???????????????????????????
?3??????????????Λ??
?
???????????
?????????
????????21,409,306.87 32,268,457.32???Λ?????????668,398.03 1,015,052.26???Λ??
??22,077,704.90 33,283,509.58
58c??????ζ?????d
59c?Λ?Λ????1??Λ?Λ???
?
?
???Λ??
????
??????Λ??
?Λ??5,491,233.48 38,540,899.86?????5,483,193.48 7.0288 38,540,270.33???Α8,040.00 0.0783 629.53????1,024,555.00 7.0288 7,201,392.18?????1,024,555.00 7.0288 7,201,392.18
?2????????d
| 78 |
60c???????
?
?
?????
??????532,834.40???????
?????????????????
?
?
532,834.40
????
?
?
?????
?????
?????
?????
?????
?????
???24,854,797.10 26,708,469.98???1,710,064.09 2,154,823.86Е??1,296,320.32 1,369,726.28?????1,161,095.26 822,930.92??2,331,012.12 527,117.16
?
? 31,353,288.89
31,583,068.20
?????????
1c?????????1???????ю
????ы
????????
?????
???????
??Α?
????????ю?????????
13,200.00 ????????100.00
????????ωю?????????????
100.00 ????????55.00
????????ωю?????????????
1,000.00 ????
????c??c??
100.00 ??
?????????????
5,000.00 ?????????С75.00 ??ю?????????
2,500.00 ???????С100.00 ????????????????
20,000.00 ????
????c??c??
70.00 ??
????????ω?????d
| 79 |
2c???????????????1??????????????d?2??????????????????????
?
?
????/
?????
??????/
?????
?????
????????105,189,963.88???????Α???????
???-1,010,036.12??????
??????-1,010,036.12?????
????????115,740.28???????Α???????
???-115,740.28 32,106.23??????
??????-115,740.28 32,106.23
????
??????????????????
?
?
?????????
?????????
?????????
????????c????
517,433.63
???????????????
435,600.00???????????????????????????????
412,600.00??????????267,500.00 322,633.63??????????265,486.73?????????????????
222,000.00??????????????150,000.00???????????????
150,000.00??????q????r????
91,743.12??????????????5,281.76 54,751.92????
| 80 |
?
?
?????????
?????????
?????????
??????????????????
526,548.67??????????????331,700.00?????????Ь????300,000.00????q???r???????
265,486.73????q????r????250,000.00????2023????????176,991.15??????????????176,991.15????q?????r??111,998.00???????????111,000.00????????61,724.05????????50,000.00???????????44,342.21????????9,500.00 11,762.84????
?
? 2,527,145.24
2,795,930.35
????????
?????????????Λ??c????c????c??????c?????c??????????Сc????????c????????СcЩ????c????c????c?????c????c???????????cЩ???c????cЩ????d????????????????????d????????????ē??????????????????????????d???????????Э??????????????????????????d1c?????γ???????????????????????c?????c?Ц?????????c????????????d???????????γ????????????????ē?????????????????????d????????γē??????????????ι????????????ē????????????ω?????????ё?ē???????????d?????????????????????????ē????Ц?????????????d?????????????????А???????????????????d???????ω????????????ē?????????????????ω?????????????d??????????????ι????????????ē????????????????????ē???
| 81 |
?Ц??c?????????????????d????????Ц????????????????????????????????d?????????????????????????ē???????????????????????ιc????Υ????d???????????????????????????ēω??????????????????????c??????????????d?1?????????ē????????????????????С????????d?????????????????d??????С??????c????c????c?????cЩ?????d??????????????????????????ē???????????????????d??????c????c??????Щ????ē????????????????Э?d?????????????c??????????????Ц????????????ω???????d?????????????????ē???????????ē??????????c??????????????ē????????????????????d????????ē?????????????????????????
38.82%?2024??34.69%???????????ē?????????????
??????????????84.61%?2024??88.89%?d???Щ????ē????????????Щ???????100.00%?2024??100.00%??2???????????ē???????????????????С???????????????d???????ē?????????????????????ω??????ē??????????ēω???????????d????????????????????ω????????d??????????????????????ē??????Щ??????d?????????С???????????????????d??ē???????????????233,064.52????????226,627.83???d??ē???????????ζ???????????????????????????
| 82 |
??
????
???
?
?
?
?
??????????
???? 51,935,035.44 51,935,035.44???? 109,762,167.82 109,762,167.82????267,182,083.35 267,182,083.35????? 40,266,794.54 40,266,794.54??????????? 33,324,047.17 33,324,047.17??????14,707,524.24 14,707,524.24Щ??? 66,800,000.00 66,800,000.00???? 1,114,778.40 60,564.00 1,175,342.40Щ????13,392,666.67 13,392,666.66 5,020,000.00 31,805,333.33
??????517,177,652.56 81,307,445.07 13,453,230.66 5,020,000.00 616,958,328.29????ē???????????ζ???????????????????????????
?
?
??????
??? 1
?
? 2
?
? 3
???
?
?
?????????83,932,022.74 83,932,022.74???? 137,122,171.36 137,122,171.36???? 267,708,346.00 267,708,346.00?????54,490,051.44 54,490,051.44???????????
33,496,470.23 33,496,470.23?????? 5,290,222.20 5,290,222.20Щ???15,600,000.00 66,800,000.00 82,400,000.00???? 2,778,674.20 1,114,778.40 60,564.00 3,954,016.60Щ???? 10,056,666.67 10,056,666.67 6,256,666.66 26,370,000.00
??????
582,039,283.97 28,435,340.87 77,971,445.07 6,317,230.66 694,763,300.57?3??Ц????????Ц??ē????????????????????Ц????????????ē??????c???????????d????????ē????????????????????Ц????????????d???????????????????????????????????d??????????С??Щ??????Щ?????d????????
| 83 |
???????????????ē???????????????????????d?????????Ц???????????????????Α?ēω????????Г????????????????d??????????????????????d?????ω?????????d????????????ēω???????????????d??????????????ю????????????????????????????ēω?????????С????????ē??????????Ц????????ē???????????????????????d????????ē?????????????????????????????????d????????????Λ????Λ?????????d??????????????ē???????Λ??d?????????Λ?С????????Λ????Λ?С?????Λ??????Λ??????????????d??ē???????Λ???С??Λ??????ю??Λ?????????????Λ????
?
?
?Λ??
?Λ?С
????
??????
????
??????
??4,574.17 4,617.12???Α
0.06 0.07
?
?
4,574.23 4,617.19
??????????????????????d?????ω????????Υ????d????????????ēω???????????????d2c???????????????γ??????????????ē?????????ēω??????????ē????????????????ю?d???????????ē????????????c????????????c???????c???????????????С?????d?????С????????????С?????????????d??ē?????С????45.35%??????46.70?d
| 84 |
3c???С???1???????
????
??????С????????С????????
????????
???????
???????????????
14,707,524.24
????? ????????????
???????????????
118,670,786.95???? ???????????
?????????????
115,693,635.26???? ???????
?
?
249,071,946.45
?2?????????????С
?
?
????
??????
???????
??????
????????234,364,422.21 --
???????????????????????????????????????249,071,946.45?ē?????ē???????234,364,422.21???????????c??????????????????ē?????С??????ē??ē??????????d?????????????????????Э???????????????ē????????????d????????????????????????ω???d?3??????С??????ю??Сc?????
?
?
?С????
?????ю??
С??
?????ю?????????
????14,707,524.24 14,707,524.24
????
??????????????????????????????ē??????????????????С???????Ц???????????d???????????????????????????????????С?????Ц???????Г???d??????С?????????????Г?Ц??????????Г????d
| 85 |
??ē?????????С???????????????
?
?
??????????
??????????
??????????
??
?c??????????????????38,915,473.85 38,915,473.85???????????31,872,000.74 31,872,000.74???????????С 903,600.00 903,600.00???????????С??38,915,473.85 32,775,600.74 71,691,074.59
????????
1c?????????
????ы
???
????
????
(
??)
?????????Α?(%)
???????ζ??Α?(%)????????
???ю??
?????500,000.00 29.35 29.35
?????????????????????????????ыq??????r?ē?????????????????С???????d2c???????????????????c1d
3c????????????????????????????ē???????????????ю?????????????????
????????ы
??????
???????????????? ????ю??????????? ????
4c???????????
????ы
??????
????????????
????????
???????????????????
????????
??????????????????????????????????????????????????????????????????????????????????????????????????????????????????ь???ь??????????????????????
| 86 |
????ы
??????
??????????????????????????????????????????????????????????????????????????????С???????????????????????????????????????????????????????????????????ё???????????????????????????????????????????????????????????????ю????к??????????????????????????????????????????????ь???????????????????ю????????????????????????????????????????????????????????????????????????????????????????
?????ч????????????????????????????????????Щ????????????????????????????????ю?????????????????????????????????
??????????????????С?????????
?????????????????????
?????????????????????????
??????????????????????
??????????
???????????????
??????????
???????ё????
??????????
????????????
??????????
???????ё??????
??????????
?????????ё????
??????????
????????????
????????????????????????
??????????
| 87 |
5c???????1??????????
? ????c????
???
??????
?????
?????
????????ё??????????834,972.45 5,092,041.69????????????????????4,524,460.18?????????????????c???1,354,807.48 451,703.66????????????????ю??????
????149,764.15 1,449,433.97????????????????ю??????
???237,828.31 995,024.54ю????к??????????к?112,212.39 473,274.34?????????????к?c????147,781.87 400,822.89ю??????????????
????c????
266,180.62
294,062.88???????????????????
????c????
108,124.00????????????????129,462.79 81,114.10???ь???ь????????????
????51,072.00 68,096.00???????????????????
???c????4,090.58 55,128.30???????????????11,052.73 15,703.53???????????????????
?γ??11,792.46
15,543.63?????????????к????5,752.29???????????????????????
????11,136.25 2,784.91???????????????ο???
????1,550.95????????????????
????2,381,001.87?????????????????151,245.28????????????????42,683.06
??5,897,084.29澳14,034,621.86
? ????c????
???
??????
?????
?????
??????????????С?18,247,949.58 2,617,576.06?????????????????С?10,087,130.20??????????????С?9,560,431.60
| 88 |
???
??????
?????
?????
?????????????????С?6,551,419.50 4,266,221.45????????????? ??С?4,132,831.62 4,112,890.67?????С????????С?1,376,420.33????????????????С?3,369,689.66????ь???????????С?3,797,056.25 1,612,600.00?????????????????С?1,003,097.35 577,256.64??????????????????????
??С?105,663.72???????ё??????С?58,619.47?????????????С?40,309.73 49,446.96????????????????С?35,988.49 21.24????????????????????33,299.96????????????????С?12,871.68 455,781.42??????????????С?8,895.98???????ё????????С?7,407.05?????????ё??????С?1,061.94??????????????С?
753.09 805.3
??????????????????
??С?-5,468.70 626,758.18??????????????С?2,973,451.33??????????????С?263,893.80?????????????????С?5,462.50????????????????С?
0.01
?
?
57,049,008.17 18,938,585.89?2???????? ????
????ы
???С??
?????????
?????????
??????????????
??????
121,226.01 165,921.58?????С??????
??4,957,168.20 3,304,778.80
?
?
5,078,394.21 3,470,700.38é ????
????ы
???С??
??????
????
???????
??
?????????????? ??????526,104.00???????????? к?45,100.00 345,400.00
| 89 |
????ы
???С??
??????????
???????
??
ю?????????????? ??????160,427.64 200,000.00???ь???ь????????????
??????51,072.00 68,096.00????????????? к?6,270.00
?
?256,599.64 1,145,870.00
?3???????2020?11?30?ē???c?????????????8????????w???xē?????????????????????Щ????????????ыqЩ???r???9,849.66???????????????????????????ē????????1???????????10,000???????????cЩ????С?????ē?????Щ???????????ē????????????????Щ?????????????ē?Υ???????????????ē????????????Щ??????????ē????????????????ē???????d?2???????????????4,998.01??ē????Щ??????????ē??????Щ??????????ēЩ????Ъ????б????????????????Ш??ω??Щ??????30????d??Щ??????????????ē?????????????????ē??Щ??????????????????????ē???????????????5?????????????ē?Щ???Ъ??Γ??d?3???????Щ?????4,851.65??ē??????????????d2023?7?28?ēЩ?????Ъ?????????w????x??????????ē????1???????????Θē??????????????????????4,998.01?????????Щ?????4,851.65??????????dЩ???2024??????Ъ?700??ē2025??????Ъ?1500??ē??2025?12?31?ē?????Щ??????Ъ???2,798.01??d?4????????????????????16?ē????????17?????1????ē????????ζ?
?
?
?????????
?????????
????????
886.04 618.57
?1??????????1?c????2?ē?????????????????d?2???????????????c2022-2024?????????????
| 90 |
?2023-2024???????d
6c??????????1????????
???ы
???
????
??????
????
????
????
????
????
??????Щ????????
48,516,500.00 48,516,500.00 48,516,500.00 48,516,500.00????
???????????????
28,860,549.60 24,109,849.75????
????????????
26,289,648.50 5,988,767.00????
??????????????
15,889,946.80 15,796,421.80????
??????????
9,196,447.60 9,196,447.60 9,196,447.60 9,196,447.60????
????????????
7,420,870.44????
??????????????
5,109,844.63????
?????????????
3,024,180.00 3,101,880.07????
????ь?????????
2,863,590.53????
??????????????
1,139,805.27 4,234,834.73????
?????С??????
933,600.00 4,939,145.76????
???????????
644,304.87 756,651.89????
??????????????????
377,841.65 1,197,558.05????
ю???????????
280,000.00 31,080.00 280,000.00 37,940.00????
????????????
241,075.40?????????????
???
168,000.00 2,184,000.00?????????????
?????????????
119,400.00???????????ё?
?????
41,850.00??????ю??????
???
16,625.02?????????????
???
14,910.00?????????????
ё????
6,000.00?????????????
???
3,654.00 18,980.00?????????????
?????
4,542,340.50
| 91 |
???ы
???
????
??????
????
????
????
????
?????????????
??????
139,909.84????
???????????????
12,314,093.49?????
??????Щ????????
27,980,125.54 7,554,633.90 42,980,125.54 11,604,633.90?????
???????????????
2,410,000.00 2,410,000.00?????
??????????????
923,114.00 923,114.00?????
????????????
915,198.06 915,198.06?????
??????????????
838,366.61?????
?????С??????
500,000.00?????
??????????????
500,000.00 500,000.00?????
????????????
290,000.00?????
??ю?????????
100,000.00?????
???????????
53,188.35?????
???????????????????
8,000.00 200,000.00?????
????????С?????????
5,300.00???С
?????????????
3,255,000.00 1,627,500.00???С
????????????
805,288.91???С
????ь?????????
657,615.43 728,895.20???С
???????????????
53,574.00 19,569.00???С
??????????????
38,950.00???С
??????????????
720,542.45???С
????????????
168,000.00???С
????????????
14,910.00????
ю???????????
8,164,884.96 8,164,884.96????
???ь???ь????????????
136,192.00????
????????????????
242,204.75Щ????
??????????????
1,215,176.07 2,495,133.42
| 92 |
???ы
???
????
??????
????
????
????
????
??????????С
??????????????
1,279,957.35 1,233,581.47
??212,331,365.22 65,298,661.50 189,618,249.70 69,355,521.50?2????????
???ы????????
??????????????????ё?????? 2,748,143.45????
????????????????
608,656.00 556,169.27????
????????????????ю??????
237,028.31???????????????????26,308,401.86 ????????????????98,230.09 ????????????????? 267,610.62 ??????????????????12,769.91 ???????????????????34,789.38
?????
????????????????
166,893.00
?????
????????????????ю??????
149,764.15?????
????????????????
40,000.00 20,000.00???????????????????14,000.00 14,000.00?????
????????????????
13,139.48???????????Щ????????2,869.03 2,869.03????????????????? 5,957.03???????????????????38,880.00 2,834.49???????????????????4,000.00
??27,307,839.37澳4,039,165.73
????
1c????????
?????ι
????????????????????
????
??
??
??????????????? 1,405,200 13,475,868.00
??1,405,200 13,475,868.00?? 2023 ????????????ē????2023?10?9???????????????ē?????w???2023??????????????????????????xē??????????????2023?10?9
| 93 |
?ē????????112???????????409.20???????ē?????9.59?/?d2023?10?11?ē???????????(??????)??????[2023]47902?w????xē??2023?10?9?ē?????112?????????????????39,242,280.00?ē??????4,092,000.00?ē??????35,150,280.00?d??2023????????????ē????2024?8?26????????????????ē?????w???2023????????????????????????????x?w??<2023????????????????????>???x,??????????????2024?8?26?ē????????21???????59.2???????ē?????9.59?/?d2024?9?5?ē?????????(??????)?????[2024]11-11?w????xē??2024?8?31?ē??????21?????????????????5,677,280.00?ē??????592,000.00?ē??????5,085,280.00?d2025?5?7?ē??2024??????????w????????????????xē???2023????????????????????????????140.52????????ē?????9.59?/?ē????1,347.59??d???2025??????γ??юē????????ē???30%????????????ē140.52?????????ē?????????????????d???????????ē??2026??????γ???юē????????ē???40%???????????ē?????????????????d
2c????????????
????????????????
??w???????11??????x???????????????????Е???????????????ю?ē?????????????????d??????????????????????????????????????
?????????????????????????????Е???????Е??????????????????????
0.00
| 94 |
3c????????
?????ι???????????????????????????????????
???????
2023?9?ē?????????????ё???????????????????ыq????r?ē???????ё??ē???????2,800.00?????Α?4.67%?ē???????2023?12?31?ē??????Α???ζ??d????????????ё??????????????????Α?44.33%??????ē??w????????????x???????[2023]41????????q???????????????????????ē?????????????ē????????????rd??2026?3?27?ē????????d2025?12?30?ē??????(??)??????????c??С?(??)????????????ю??????????С?????????????????????ыqС???????r?d??С?(??)????????????????ē?????200??ē??Α?0.1%???(??)????????????????ē?????99,800.00??ē??Α?49.9%??????????,?????10??ē??Α?50%d3?????????????2033?12?1??dС???????????LNGc????(?????c????)c??????????????????d??2026?3?27?ē?????????500.00??d
?С??ζ????
1c2025????????2026?3?27?ē???????????????????2025???????????????????????ē???????????????Λ?????ē??????????Λ????????????ē?????????d2c??????
2026?1?9?ē???????????????????????????????????ыq????r?????????????????????????2,046.97?????c?????806.36??c???????241.91??d??ē?????????????1,585.80?????d2025?7?16?ē????????????????ē??????????????1,728.83??ē????1?d????????ē??2026?3?27???????d
??2026?3?27?ē?????????????С??ζ????d
| 95 |
??????
????????????????c???????????ē?????????????????????????????ē??ē???????????ē?????????????d
??????ζ??????
1c????
????
????????????????????????????????????????15,970,098.44 15,970,098.44 5,525,222.20 5,525,222.20??????12,314,093.49 12,314,093.49 7,000,000.00 680,400.00 6,319,600.00
??28,284,191.93 28,284,191.93 12,525,222.20 680,400.00 11,844,822.20???????????????????????
?????????????????????????61,532,986.48 13,696,524.24???????????
?ι
????????????
??????Α???
????????????????28,284,191.93 100.00 28,284,191.93?????1--?????28,284,191.93 100.00 28,284,191.93??2--????
??28,284,191.93 100.00 28,284,191.93?φ
?ι
??????????????
??????Α???
?????
???????????12,525,222.20
100.00 680,400.00 11,844,822.20
?????1--?????5,525,222.20
44.11 5,525,222.20
| 96 |
?ι
??????????????
??????Α???
?????????2--????7,000,000.00
55.89 680,400.00 9.72 6,319,600.00
??12,525,222.20 100.00 680,400.00 11,844,822.20???????????????????????1--?????
?ы
??????????????
????
???????
????
????
?????
????????15,970,098.44 5,525,222.20
??????12,314,093.49
??28,284,191.93 5,525,222.20
?????????2--????
?ы
??????????????????
?????
??
????????
????????????? 7,000,000.00680,400.00 9.72
??????c????????????
????????????680,400.00????-680,400.00???????
????
????
2c?????1??????
????????????1???63,377,461.95 89,201,211.161?2?63,489,335.84 87,705,640.662?3?67,610,579.04 42,922,482.353?4?33,291,177.15 14,098,617.884?5?5,619,766.00 2,003,722.82
| 97 |
????????????5???124,203,824.10 125,514,612.44
??357,592,144.08 361,446,287.31??????143,997,608.19 152,542,946.31
??213,594,535.89 208,903,341.00?2????????????
?ι
????????????
??????Α???
????????????????26,989,167.68 7.55 26,989,167.68 100.00?????????330,602,976.40 92.45 117,008,440.51 35.39 213,594,535.89???
??1--?????86,062,775.85 24.07 86,062,775.85??2--????????244,540,200.55 68.38 117,008,440.51 47.85 127,531,760.04??3--??????
??357,592,144.08 100.00 143,997,608.19 213,594,535.89?φ
?ι
??????????????
??????Α???
?????
???????????26,989,167.68
7.47 26,989,167.68 100.00
?????????334,457,119.63 92.53 125,553,778.63 208,903,341.00???
??1--?????76,820,595.09
21.25 76,820,595.09
??2--????????257,636,524.54
71.28 125,553,778.63 48.73 132,082,745.91
??3--??????
??361,446,287.31
100.00 152,542,946.31 208,903,341.00
??????????????
???ы
????????????
???????
?????????????????14,000,000.00 14,000,000.00 100.00 ??????????????????10,446,000.00 10,446,000.00
100.00
????????????????????2,543,167.68 2,543,167.68 100.00 ??????
| 98 |
???ы
????????????
???????
??????26,989,167.68 26,989,167.68
?φ
???ы
??????????????
???????
?????????????????14,000,000.00 14,000,000.00
100.00
??????????????????10,446,000.00 10,446,000.00 100.00 ????????????????????2,543,167.68 2,543,167.68
100.00
??????
??26,989,167.68 26,989,167.68
???????????????????????1--?????
??
??????????????????
???????
????????
???????1???30,988,752.79 16,852,070.811?2?9,371,919.99 39,066,233.782?3?28,602,103.07 20,902,290.503?4?17,100,000.00
??86,062,775.8576,820,595.09
?????????2--????????
??
??????????????????
????
???
????????
????
???
1???32,388,709.161,454,253.04 4.49 72,349,140.35 7,032,336.45 9.721?2?54,117,415.85 4,210,334.95 7.78 48,639,406.88 6,590,639.63 13.552?3?39,008,475.97 4,329,940.83 11.10 22,020,191.85 4,481,109.04 20.353?4?16,191,177.155,827,204.66 35.99 14,098,617.88 7,138,130.23 50.634?5?5,619,766.003,972,050.61 70.68 2,003,722.82 1,786,118.52 89.145???97,214,656.42 97,214,656.42 100.00 98,525,444.76 98,525,444.76 100.00
??244,540,200.55 117,008,440.51 257,636,524.54 125,553,778.63?3?????c????????????
| 99 |
????????????152,542,946.31????-8,545,338.12???????
????
????
??
????143,997,608.19
?4????????????????С???????????
???ы
????????
???С????
????????С????
?????????С????????Α?
????????????С?????
????????????? 90,990,121.50 90,990,121.50 13.10 72,792,396.50??????????????
58,832,000.00 58,832,000.00 8.47 4,205,359.60??????Щ????????
48,516,500.00 48,516,500.00 6.99 48,516,500.00???ё????????
18,805,200.00 18,867,200.00 37,672,400.00 5.43 3,732,691.20???т?ё????28,547,960.00 3,247,650.62 31,795,610.62 4.58 1,543,299.31
??95,869,660.00 171,936,972.12 267,806,632.12 38.57 130,790,246.613c?????
?????????????????65,162,035.14108,941,221.93
?1??????
????????????1???13,934,376.2168,121,932.791?2?22,913,333.541,664,316.892?3?950,719.756,936,114.003?4?6,933,114.00843,366.614?5?5,000.00
5???31,573,728.1146,573,728.11
??76,310,271.61124,139,458.40??????11,148,236.4715,198,236.47
| 10 | 0 |
??????????????65,162,035.14108,941,221.93
?2????????
??
????????????????????????????????????????
27,980,125.547,554,633.90 20,425,491.64 42,980,125.54 11,604,633.90 31,375,491.64???34,288,580.76 34,288,580.76 67,200,966.22 67,200,966.22???13,060,372.57 3,593,602.57 9,466,770.00 13,118,739.18 3,593,602.57 9,525,136.61???109,012.26 109,012.26 122,012.26 122,012.26????????
872,180.48
872,180.48 717,615.20 717,615.20
??76,310,271.61 11,148,236.47 65,162,035.14 124,139,458.40 15,198,236.47 108,941,221.93?3???????????????????????
?ι????
??
???????????
?????????????????
?????????44,736,543.50 44,736,543.50??1--?????44,736,543.50 44,736,543.50??2--????
??44,736,543.50 44,736,543.50??????????????
?ι????
????????
????
?????????????????27,980,125.54 27.00 7,554,633.90 20,425,491.64?????????
??1--?????
??2--????
??27,980,125.54 27.00 7,554,633.90 20,425,491.64??????????????
?ι????
????????
????
?????????????????3,593,602.57
100.00
3,593,602.57
?????????
| 10 | 1 |
?ι????
????????????
??????????1--?????
??2--????
??3,593,602.57
100.00
3,593,602.57
????????????????
?ι????
??
???????????
?????????????????
?????????77,565,730.29 77,565,730.29??1--?????77,565,730.29 77,565,730.29??2--????
??77,565,730.29 77,565,730.29
????????????????
?ι????
??????????????
?????????????????42,980,125.54 27.00 11,604,633.90 31,375,491.64?????????
??1--?????
??2--????
??42,980,125.54 27.00 11,604,633.90 31,375,491.64????????????????
?ι????
????????????
?????????????????3,593,602.57 100.00 3,593,602.57?????????
??1--?????
??2--????
??3,593,602.57 100.00 3,593,602.57?4?????c????????????
????
????????????
????
????????
????????????????????
??????????????
??????????11,604,633.903,593,602.57 15,198,236.47
| 10 | 2 |
????
????????????
????
????????
??????
???????????
???
???????????????????????????????????????????????????????????4,050,000.004,050,000.00????????????????7,554,633.90 3,593,602.57 11,148,236.47????????????????
???ы
????
????
??????????
?????????????Щ??????????
????
??????
4,050,000.00
??4,050,000.00?5????????????????????????
???ы????
?????????
??
??????????????Α?
??????????????Щ????????
??????27,980,125.54 5???
36.67 7,554,633.90
ю?????????
?С???20,903,089.90
?
?27.39
ю?????????????
????10,000,000.00
???13.10
??????????????
?????3,435,352.57
???4.50 3,435,352.57??????????????????
?????3,000,000.00
?
?3.93
??65,318,568.01 85.60 10,989,986.474cЩ?????
??
??????????????
????
????????
????
??????????228,462,197.69 228,462,197.69 230,569,687.90 230,569,687.90
| 10 | 3 |
??
??????????????
????
????????
????
???????????105,189,963.88 105,189,963.88 115,740.28115,740.28
??333,652,161.57 333,652,161.57 230,685,428.18 230,685,428.18?1???????
?????
??????
????????????
????????
????????ю?????????
104,282,903.471,677,983.35 102,604,920.12ю?????????????
5,004,377.57 5,004,377.57ю?????????????
9,494,229.01141,329.01 9,352,900.00ю?????????
25,145,650.35 145,650.35 25,000,000.00?????????????
37,642,527.50142,527.50 37,500,000.00??????????????
49,000,000.0049,000,000.00
??230,569,687.90 2,107,490.21 228,462,197.69?2????c??????
?????
??????????
????????
????????????
??
??
??????????
?
?????????????
????????????????
106,200,000.00 -1,010,036.12?????
ю???????????
115,740.28 -115,740.28
??
115,740.28 106,200,000.00 -1,125,776.40?φ
?????
??????
????
??????
????????
????
??
???????????
????
??
??
?????
????????????????
105,189,963.88
| 10 | 4 |
?????
??????
????
??????
????????
??????
????????
???
????
??
??
?????
ю???????????
??
105,189,963.88
5c???????ю??1????????ю???
??
????????????ю???ю?????509,934,536.27 401,850,410.16 691,389,692.11 510,543,494.46????46,778,047.48 5,639,644.39 9,316,420.84 713,355.60
??556,712,583.75 407,490,054.55 700,706,112.95 511,256,850.06
?2?????c??ю??С?????
??С???
????????????ю???ю??????
/1*??364,091,038.67 282,948,580.90 611,029,995.89 450,949,610.71???????????
111,710,221.84 93,417,830.16 68,360,492.14 52,706,563.80??????1,555,752.22 3,425,372.03 316,128.79?????1,329,480.43 1,098,360.24 824,904.88 833,414.70????137,128.29??31,248,043.11 24,385,638.86 7,611,798.88 5,737,776.46??509,934,536.27 401,850,410.16 691,389,692.11 510,543,494.46?????
??46,778,047.48 5,639,644.39 9,316,420.84 713,355.60??46,778,047.48 5,639,644.39 9,316,420.84 713,355.60
??556,712,583.75 407,490,054.55 700,706,112.95 511,256,850.06?3?????c??ю??????????
?
?
?????
?????
??
ю?
??
ю?
???????39,484,978.11 30,622,832.17 13,624,155.60 7,477,037.43
| 10 | 5 |
?
?
?????
?????
??
ю?
??
ю?
???????517,227,605.64 376,867,222.38 687,081,957.35 503,779,812.63
??556,712,583.75 407,490,054.55 700,706,112.95 511,256,850.06
6c????
??????????????????Щ???????-1,125,776.40 32,106.23???????33,770,920.35
??-1,125,776.40 33,803,026.58
????
1c????Ш?????ζ
?
?
?????
??
?????С????ē??????С?????????
-44,223.39???????????ē?????Ш????????c????????c?????γ???c?????С????????????
2,646,545.24?????Ш????????????????ē??????????С?????С?????????????????С?????С????
15,700.00?????????????????????229,246.65???????????????????4,061,120.01??????
??????????????????????????????-94,691.54??????Ш??????????-6,736,885.58
??Ш?????76,811.39????Ш??????????673,423.95
??Ш?????
-596,612.56????????????Ш??????????? 4,648.16
?????????????Ш???
-601,260.72
| 10 | 6 |